| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 902.30M | 860.80M | 800.90M | 717.80M | 668.30M | 0.00 |
| Gross Profit | 425.70M | 401.80M | 356.50M | 317.20M | 284.20M | 0.00 |
| EBITDA | 195.30M | 179.00M | 149.00M | 104.30M | 92.60M | -2.45M |
| Net Income | 26.50M | -36.10M | -96.90M | -276.90M | -222.50M | -45.26M |
Balance Sheet | ||||||
| Total Assets | 3.50B | 2.64B | 2.72B | 2.74B | 3.12B | 1.24B |
| Cash, Cash Equivalents and Short-Term Investments | 940.00M | 181.10M | 134.10M | 77.80M | 88.90M | 118.40M |
| Total Debt | 1.23B | 719.90M | 721.00M | 849.60M | 860.60M | 1.70B |
| Total Liabilities | 1.60B | 1.08B | 1.17B | 1.27B | 1.33B | 1.96B |
| Stockholders Equity | 1.84B | 1.51B | 1.48B | 1.40B | 1.69B | -718.70M |
Cash Flow | ||||||
| Free Cash Flow | 90.20M | 50.30M | 58.10M | 5.20M | -16.70M | 19.60M |
| Operating Cash Flow | 128.50M | 99.10M | 95.20M | 39.40M | 900.00K | 39.50M |
| Investing Cash Flow | -113.40M | -43.70M | -64.70M | -39.50M | -2.20B | -75.60M |
| Financing Cash Flow | 780.00M | -3.30M | 22.60M | -7.00M | 1.54B | 118.90M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
79 Outperform | $9.11B | 20.73 | 20.97% | 1.17% | 3.19% | 69.89% | |
77 Outperform | $3.89B | 20.39 | 21.40% | 1.09% | 8.75% | 64.82% | |
76 Outperform | $5.20B | 36.04 | 13.29% | 0.26% | 14.87% | 15.63% | |
68 Neutral | $3.44B | 33.72 | 11.32% | 0.46% | -0.96% | -11.55% | |
66 Neutral | $6.04B | 202.72 | 1.58% | ― | 7.81% | ― | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% |
On December 8, 2025, Mirion Technologies, through its subsidiaries, entered into Amendment No. 6 to its Credit Agreement, originally dated October 20, 2021. This amendment introduces a new $450 million tranche of term loans maturing in 2032, which refinances all outstanding term loans under the previous agreement. The amendment also specifies interest rates for the new loans and includes a prepayment premium condition.
On December 1, 2025, Mirion Technologies, Inc. completed its acquisition of WCI-Gigawatt Intermediate Holdco, LLC, the indirect parent of Paragon Energy Solutions, LLC. This acquisition is expected to enhance Mirion’s capabilities and market positioning within the energy solutions sector.
On November 6, 2025, Mirion Technologies announced a refinancing plan involving a $450 million tranche of term loans set to mature in 2032. This move is aimed at refinancing all outstanding term loans under their existing credit agreement, with the transaction expected to close in the fourth quarter of 2025, subject to conditions.
On September 25, 2025, Mirion Technologies announced an underwriting agreement with Goldman Sachs and Evercore for a public offering of 19,906,322 shares of Class A common stock, raising approximately $409.7 million. The proceeds, along with funds from a concurrent $375 million Convertible Notes Offering, are intended to finance capped call transactions and the acquisition of WCI-Gigawatt Intermediate Holdco, LLC, with any remaining funds used for general corporate purposes. The Convertible Notes Offering, completed on September 30, 2025, includes provisions for conversion and redemption, with a maturity date set for October 1, 2031.
On September 24, 2025, Mirion Technologies announced its acquisition of Paragon Energy Solutions for $585 million in an all-cash transaction. This strategic move is expected to enhance Mirion’s market position by integrating Paragon’s operations, potentially generating commercial and cost synergies, although the deal is subject to regulatory approvals and customary closing conditions.