MIR
$15.24+2.08%
Mirion Technologies Inc.Stock · IndustrialsRussell 2000 · 0.1% of IWMRussell 3000 · 0.006% of IWVUS Stock Market · 0.006% of VTI
MIR financial statements
The full income statement, balance sheet, and cash-flow statement for Mirion Technologies Inc. (MIR), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.
Shares outstanding (point-in-time)
2024-06 18.8M2024-09 18.8M2024-12 211.3M2025-03 18.8M2025-06 18.8M2025-09 18.8M2025-12 275.9M2026-03 244.7M2026-06 275.1M+1367.0% over 8 periods
SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.
PeriodRangeOrderChangeFiguresAs-reported fiscal years.
| Line item | Trend | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Income Statement | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Revenue | 925M+7.5% | 861M+7.5% | 801M+11.6% | 718M | — | |
| 439M+9.7% | 400M+12.1% | 356M+14.9% | 310M | — | ||
| Cost of revenue | 487M+5.6% | 461M+3.7% | 445M+9.0% | 408M | — | |
| 387M+3.3% | 375M-0.9% | 378M-37.8% | 608M | — | ||
| Research & development | 38.9M+11.1% | 35.0M+10.4% | 31.7M+4.6% | 30.3M | — | |
| Selling, general & administrative | 348M+2.1% | 341M+0.3% | 340M-6.1% | 362M | — | |
| Restructuring | — | — | 1.60M-73.3% | 6.00M | — | |
| Provision for credit losses | 2.50M-26.5% | 3.40M+88.9% | 1.80M+500.0% | 300K | — | |
| Operating income | 51.5M+107.7% | 24.8M+213.2% | -21.9M+92.6% | -298M | — | |
| Interest expense | 42.2M-27.1% | 57.9M-6.5% | 61.9M | — | — | |
| Interest & investment income | 12.1M+83.3% | 6.60M+37.5% | 4.80M+700.0% | 600K | — | |
| Other non-operating income | -300K-400.0% | 100K-87.5% | 800K+100.0% | 400K | — | |
| Pre-tax income | 32.7M+196.5% | -33.9M+67.8% | -105M+65.7% | -307M | — | |
| Income tax | 2.90M+7.4% | 2.70M+140.9% | -6.60M+63.7% | -18.2M | — | |
| 28.8M+179.8% | -36.1M+62.7% | -96.9M+65.0% | -277M-74.8% | -158M-250.0% | ||
| Net income to non-controlling interest | 1.00M+300.0% | -500K+72.2% | -1.80M+84.3% | -11.5M | — | |
| $0.11+161.1% | -$0.18+63.3% | -$0.49+68.0% | -$1.53 | — | ||
| EPS (basic) | $0.13+172.2% | -$0.18+63.3% | -$0.49+68.0% | -$1.53 | — | |
| Weighted-avg shares (basic) | 230M+12.2% | 205M+4.4% | 196M+8.4% | 181M | — | |
| Weighted-avg shares (diluted) | 261M+27.4% | 205M+4.4% | 196M+8.4% | 181M | — | |
| Balance Sheet | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 894M+50.3% | 595M+10.4% | 539M+12.1% | 481M+6.0% | 453M-53.8% | ||
| Cash & equivalents | 412M+135.3% | 175M+36.0% | 129M+75.2% | 73.5M-12.5% | 84.0M-22.7% | |
| Accounts receivable | 182M+2.2% | 178M+3.1% | 172M+0.6% | 171M+8.8% | 157M | |
| Inventory | 153M+14.6% | 133M-7.6% | 144M+0.6% | 143M+15.9% | 124M | |
| Prepaid expenses | 53.4M+28.4% | 41.6M-5.7% | 44.1M+31.3% | 33.6M+6.7% | 31.5M+5157.3% | |
| Other current assets | 16.5M+21.3% | 13.6M-21.4% | 17.3M+29.1% | 13.4M-12.4% | 15.3M | |
| 3.59B+36.1% | 2.64B-3.0% | 2.72B-0.7% | 2.74B-12.2% | 3.12B+315.0% | ||
| Property, plant & equipment | 155M+5.9% | 146M+8.8% | 135M+8.2% | 124M+0.2% | 124M | |
| Operating lease right-of-use | 32.1M+5.9% | 30.3M-7.6% | 32.8M-18.2% | 40.1M-12.3% | 45.7M | |
| Goodwill | 1.87B+31.3% | 1.43B-1.5% | 1.45B+2.1% | 1.42B-14.7% | 1.66B | |
| Intangible assets | 606M+47.3% | 412M-23.6% | 539M-17.2% | 650M-19.4% | 807M | |
| Other non-current assets | 28.7M+6.7% | 26.9M+7.2% | 25.1M+3.3% | 24.3M-1.6% | 24.7M | |
| 316M+20.0% | 263M-0.9% | 266M+8.8% | 244M+10.5% | 221M+202.7% | ||
| Accounts payable | 57.4M+1.6% | 56.5M-3.7% | 58.7M-13.3% | 67.7M+14.0% | 59.4M+6053.1% | |
| Accrued liabilities | — | — | — | 8.50M-8.6% | 9.30M | |
| Deferred revenue | 112M+16.3% | 96.6M+135.0% | 41.1M-50.5% | 83.0M+13.7% | 73.0M | |
| Short-term & current debt | 1.60M+33.3% | 1.20M+0.0% | 1.20M-77.4% | 5.30M+35.9% | 3.90M | |
| Current lease liability | 7.70M+20.3% | 6.40M-5.9% | 6.80M-20.0% | 8.50M-8.6% | 9.30M | |
| Finance lease liability (current) | — | 0.00-100.0% | 100K-75.0% | 400K-33.3% | 600K | |
| 1.67B+55.2% | 1.08B-7.8% | 1.17B-8.1% | 1.27B-4.7% | 1.33B+1243.8% | ||
| Long-term debt | 443M-35.3% | 685M+0.1% | 685M-14.6% | 802M-0.7% | 807M | |
| Deferred revenue (non-current) | 2.20M-26.7% | 3.00M-23.1% | 3.90M | — | — | |
| Non-current lease liability | 26.8M-1.1% | 27.1M-3.6% | 28.1M-18.1% | 34.3M-15.5% | 40.6M | |
| Operating lease liability (total) | 34.5M+3.0% | 33.5M-4.0% | 34.9M-19.4% | 43.3M-13.2% | 49.9M | |
| Finance lease liability (total) | — | 0.00-100.0% | 200K-60.0% | 500K-44.4% | 900K | |
| Finance lease liability | — | 0.00-100.0% | 100K+0.0% | 100K-66.7% | 300K | |
| Deferred tax liabilities | 70.0M+14.6% | 61.1M-27.3% | 84.0M | — | — | |
| Other non-current liabilities | 60.7M+51.4% | 40.1M-20.9% | 50.7M | — | 24.7M | |
| 1.87B+24.0% | 1.51B+1.4% | 1.48B+6.2% | 1.40B-17.4% | 1.69B+1828.6% | ||
| Additional paid-in capital | 2.49B+16.2% | 2.14B+4.2% | 2.06B+9.2% | 1.88B+2.0% | 1.85B | |
| Retained earnings | -513M+5.3% | -542M-7.1% | -505M-23.7% | -409M-210.4% | -132M-34.3% | |
| Treasury stock | 58.4M+1725.0% | 3.20M+146.2% | 1.30M | 0.00 | — | |
| Accumulated other comprehensive income | -52.6M+43.4% | -93.0M-42.4% | -65.3M+13.7% | -75.7M-265.7% | -20.7M | |
| Non-controlling interest | 50.5M-5.6% | 53.5M-18.3% | 65.5M-5.1% | 69.0M-24.0% | 90.8M | |
| Total equity incl. non-controlling | 1.92B+22.9% | 1.56B+0.6% | 1.55B+5.6% | 1.47B-17.8% | 1.78B+343.3% | |
| Total liabilities & equity | 3.59B+36.1% | 2.64B-3.0% | 2.72B-0.7% | 2.74B-12.2% | 3.12B+315.0% | |
| Common shares outstanding | — | — | 18.8M | — | 18.8M | |
| Cash Flow | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 143M+44.6% | 99.1M+4.1% | 95.2M+141.6% | 39.4M | — | ||
| Depreciation & amortization | 138M-8.2% | 150M-7.6% | 163M-6.7% | 175M | — | |
| Share-based compensation | 15.2M-2.6% | 15.6M-28.8% | 21.9M-31.1% | 31.8M | — | |
| Deferred income taxes | -22.3M+6.3% | -23.8M+23.0% | -30.9M+16.9% | -37.2M | — | |
| Change in receivables | -14.6M-221.7% | 12.0M+140.0% | 5.00M-66.2% | 14.8M | — | |
| Change in inventory | -3.30M-153.8% | -1.30M-360.0% | 500K-98.6% | 34.8M | — | |
| Change in payables | -10.8M-620.0% | -1.50M+84.8% | -9.90M-320.0% | 4.50M | — | |
| -695M-1489.5% | -43.7M+32.5% | -64.7M-63.8% | -39.5M | — | ||
| Capital expenditure | 36.4M-25.4% | 48.8M+31.5% | 37.1M+8.5% | 34.2M | — | |
| Free cash flow | 107M+112.5% | 50.3M-13.4% | 58.1M+1017.3% | 5.20M | — | |
| Acquisitions | 662M+66090.0% | 1.00M-96.8% | 31.4M+375.8% | 6.60M | — | |
| Proceeds from sale of PP&E | 1.00M | 0.00 | 0.00-100.0% | 800K | — | |
| Other investing activities | 0.00 | 0.00-100.0% | 1.00M | 0.00 | — | |
| 776M+23612.1% | -3.30M-114.6% | 22.6M+422.9% | -7.00M | — | ||
| Long-term debt issued | 0.00 | 0.00 | 0.00 | 0.00 | — | |
| Long-term debt repaid | 0.00 | 0.00 | 0.00 | 0.00 | — | |
| Common stock issued | 425M | 0.00-100.0% | 150M | 0.00 | — | |
| Common stock repurchased | 49.6M | 0.00 | 0.00 | 0.00 | — | |
| Dividends paid | 0.00 | 0.00 | 0.00 | 0.00 | — | |
| Other financing activities | -1.10M-10.0% | -1.00M-266.7% | 600K+250.0% | -400K | — | |
| FX effect on cash | — | — | 2.40M+175.0% | -3.20M | — | |
| Net change in cash | 240M+431.3% | 45.1M-18.7% | 55.5M+638.8% | -10.3M | — | |
| Interest paid | 37.9M-31.2% | 55.1M-5.8% | 58.5M+57.7% | 37.1M | — | |
| Income taxes paid | 27.0M+16.9% | 23.1M-12.2% | 26.3M+110.4% | 12.5M | — | |
| Valuation Ratios | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Market cap | 6.46B+75.2% | 3.69B+1818.7% | 192M+55.1% | 124M-36.9% | 196M | |
| P/E | 224.3× | — | — | — | — | |
| P/S | 7.0×+63.0% | 4.3×+1657.3% | 0.2×+28.6% | 0.2×-37.8% | 0.3× | |
| P/B | 3.5×+41.3% | 2.4×+1784.4% | 0.1×+57.4% | 0.1×-28.8% | 0.1× | |
| P/FCF | 60.4×-17.6% | 73.3×+537.0% | 11.5× | — | 50.3× | |
| Earnings yield | 0.45% | — | — | — | — | |
| FCF yield | 1.7%+21.3% | 1.4%-84.3% | 8.7% | — | 2.0% | |
| Source filing | 10-K | 10-K | 10-K | 10-K | 10-K |
About this data
Source: MIR’s SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn’t file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all MIR filings on SEC EDGAR → Not investment advice.