MIR · XBRL financial data

Mirion Technologies financial statements, every fiscal year

The same tables from 7 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (MIR's year ends in late December)

In millions of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Revenue from contracts with customers	—	—	718	801	861	925
Cost of revenue	—	—	408	445	—	—
Cost of goods and services sold	—	—	408	445	461	487
Gross profit	—	—	310	356	400	439
Research and development	—	—	30	32	35	39
Selling, general and administrative	—	—	362	340	341	348
General and administrative	2	—	—	—	—	—
Total operating expenses	—	—	608	378	375	387
Operating income (loss)	—	—	(298)	(22)	25	52
Interest income	—	—	1	5	7	12
Interest expense	—	—	—	62	58	42
Other income (expense)	—	—	0	1	0	(0)
Income tax expense (benefit)	(0)	—	(18)	(7)	3	3
Net income (loss)	(45)	—	(277)	(97)	(36)	29
Earnings per share, basic USD per share	—	—	(1.53)	(0.49)	(0.18)	0.13
Earnings per share, diluted USD per share	—	—	(1.53)	(0.49)	(0.18)	0.11
Weighted average shares, basic millions of shares	—	—	181	196	205	230
Weighted average shares, diluted millions of shares	—	—	181	196	205	261

Fiscal years (MIR's year ends in late December)

In millions of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	750	84	74	129	175	412
Accounts receivable	—	157	171	172	178	182
Inventory	—	124	143	144	133	153
Prepaid and other current assets	—	31	34	44	41	53
Total current assets	1	453	481	539	595	894
Property and equipment, net	—	124	124	135	146	155
Right-of-use asset	—	46	40	33	30	32
Goodwill	—	1,663	1,418	1,448	1,426	1,872
Total assets	751	3,118	2,739	2,719	2,636	3,588
Accounts payable	1	59	68	59	57	57
Accrued liabilities	—	9	9	—	—	—
Current portion of long-term debt	—	4	5	1	1	2
Total current liabilities	73	221	244	266	263	316
Total deposits	—	9	9	9	14	20
Long-term debt	—	807	802	685	685	443
Lease liability, non-current	—	41	34	28	27	27
Total liabilities	99	1,334	1,272	1,169	1,077	1,671
Accumulated deficit	(98)	(132)	(409)	(505)	(542)	(513)
Total stockholders' equity	(98)	1,693	1,398	1,485	1,506	1,866
Total liabilities and equity	751	3,118	2,739	2,719	2,636	3,588
Common shares outstanding (cover page) millions of shares	—	19	—	19	—	—

Fiscal years (MIR's year ends in late December)

In millions of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	(45)	—	(277)	(97)	(36)	29
Stock-based compensation	—	—	32	22	16	15
Depreciation and amortization	—	—	175	163	150	138
Net cash from operating activities	(1)	—	39	95	99	143
Purchases of property and equipment	—	—	34	37	49	36
Net cash from investing activities	—	—	(40)	(65)	(44)	(695)
Proceeds from issuing common stock	0	—	0	150	0	425
Share repurchases	—	—	0	1	2	50
Net cash from financing activities	751	—	(7)	23	(3)	776
Net change in cash	750	—	(10)	56	45	240

SIC 3829 and related industry codes, similar size. Each row is the latest quarter reported.

How peers are chosen

SIC 3829 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
Runway shows only for companies burning cash with under $10B of public float.
* marks a quarter worked out from the filing totals: for a 10-Q, the year-to-date total less the earlier one.

Company	Cash ($M)	Revenue, quarter ($M)	Operating cash flow, quarter ($M)	Shares outstanding	Runway	Quarter
Mirion Technologies	409	278	59*	not reported	—	Q3 FY26 10-QSep 30, 2026
Cognex	303	291	69*	168.2M	—	Q2 FY26 10-QJul 5, 2026
Sensata Technologies Holding	553	1,004	225*	145.6M	—	Q3 FY26 10-QSep 30, 2026
Vontier	266	757	116*	135.2M	—	Q2 FY26 10-QJul 3, 2026
Bruker	185	839	(77)*	152.4M	2.4 quarters	Q2 FY26 10-QJun 30, 2026
Onto Innovation	1,253	343	62*	49.1M	—	Q2 FY26 10-QJun 30, 2026
Itron	840	599	102*	43.9M	—	Q3 FY26 10-QSep 30, 2026
MKS	454	1,248	243*	67.6M	—	Q2 FY26 10-QJun 30, 2026
Badger Meter	68	236	43*	28.6M	—	Q3 FY26 10-QSep 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.