Mynaric AG
Mynaric AG engages in developing and manufacturing advanced laser communication technology for long-distance data transmission between moving objects for wireless terrestrial, airborne, and space applications in Germany and internationally. The company o…
Communication Equipment
DE, Gilching [HQ]
MOYFF/Financial Reporting
Income Statements
11 Sheets · Starting from 2023In Million EUR. Margins, Growth Rates In %
| Metric | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | - - | 1.00 | 1.00 | - - | 2.00 | 4.00 | - - | - - | 2.00 | 4.00 | 5.00 | |
|
EPS
|
- - | -0.07 | -0.31 | -0.70 | -2.56 | -2.88 | -3.41 | -6.16 | -10.70 | -13.57 | -15.48 | |
| Diluted in mil. | - - | -0.07 | -0.31 | -0.68 | -2.56 | -2.88 | -3.41 | -6.16 | -10.70 | -13.57 | -15.48 | |
|
Profit
|
- - | - - | 1.00 | - - | 1.00 | 3.00 | -2.00 | -15.00 | -30.00 | -52.00 | -55.00 | |
| Gross Margin | -161.57 | 53.09 | 56.89 | 61.61 | 58.86 | 72.07 | -2,437.72 | -2,256.70 | -1,315.03 | -1,188.44 | -1,021.99 | |
| Pre Tax | - - | - - | - - | -1.00 | -6.00 | -7.00 | -9.00 | -20.00 | -43.00 | -73.00 | -93.00 | |
| Profit Margin | 2.64 | -15.14 | -45.31 | -362.07 | -236.32 | -172.17 | -8,680.70 | -3,040.06 | -1,855.03 | -1,668.05 | -1,738.87 | |
| ETR | 12.69 | -0.17 | -24.46 | -13.87 | 0.90 | - - | -1.63 | - - | -4.10 | 0.03 | 0.59 | |
| Net | - - | - - | - - | -1.00 | -6.00 | -7.00 | -9.00 | -20.00 | -45.00 | -73.00 | -93.00 | |
| Profit Margin | 2.30 | -15.12 | -45.31 | -362.07 | -236.32 | -172.17 | -8,680.70 | -3,040.06 | -1,931.08 | -1,668.52 | -1,735.21 | |
| EBITDA | - - | - - | - - | -1.00 | -6.00 | -7.00 | -9.00 | -18.00 | -38.00 | -68.00 | -70.00 | |
| EBITDA Margin | 14.46 | -11.74 | -39.92 | -335.55 | -233.02 | -163.12 | -8,490.35 | -2,772.31 | -1,625.52 | -1,541.77 | -1,308.63 | |
| Operating Income | - - | - - | - - | -1.00 | -6.00 | -7.00 | -10.00 | -20.00 | -42.00 | -74.00 | -77.00 | |
| Operating Margin | 2.34 | -15.15 | -45.46 | -360.65 | -237.38 | -172.17 | -8,840.35 | -3,043.74 | -1,817.37 | -1,687.81 | -1,441.13 | |
| Interest Income | - - | - - | - - | - - | - - | - - | - - | - - | 2.00 | 2.00 | - - | |
| Loss | - - | - - | -1.00 | -1.00 | -9.00 | -12.00 | -15.00 | -21.00 | -45.00 | -79.00 | -83.00 | |
| Cost of Revenue | - - | - - | - - | - - | -1.00 | -1.00 | -2.00 | -16.00 | -33.00 | -56.00 | -60.00 | |
|
Operating Expenses
|
- - | - - | -1.00 | -2.00 | -8.00 | -11.00 | -12.00 | -5.00 | -11.00 | -22.00 | -22.00 | |
| R&D | - - | - - | - - | - - | - - | - - | -2.00 | -6.00 | -17.00 | -18.00 | -21.00 | |
| G&A | - - | - - | - - | - - | -3.00 | -7.00 | -8.00 | -19.00 | -27.00 | -50.00 | -49.00 | |
| SG&A | - - | - - | -1.00 | -1.00 | -3.00 | -7.00 | -9.00 | - - | -6.00 | -4.00 | -1.00 | |
| S&M | - - | - - | - - | - - | - - | - - | -1.00 | - - | -1.00 | -2.00 | -1.00 | |
| Depreciation and Amortization | - - | - - | - - | - - | - - | - - | - - | -1.00 | -4.00 | -6.00 | -7.00 | |
| Interest Expenses | - - | - - | - - | - - | - - | - - | - - | -1.00 | -2.00 | -2.00 | -15.00 | |
| Other Expenses | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -16.00 | |
|
WA Shares Outstanding
|
2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 3.00 | 4.00 | 5.00 | 6.00 | |
| Diluted | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 3.00 | 4.00 | 5.00 | 6.00 |