Micron Technology, Inc. (MU) Income Annual - Discounting Cash Flows
MU
Micron Technology, Inc.
MU (NASDAQ)
Period Ending: LTM
(Last Twelve Months)
2025
08-28
2024
08-29
2023
08-31
2022
09-01
2021
09-02
2020
09-03
2019
08-29
2018
08-30
2017
08-31
2016
09-01
2015
09-03
2014
08-28
2013
08-29
2012
08-30
2011
09-01
2010
09-02
2009
09-03
2008
10-08
2007
10-12
2006
08-31
2005
09-01
2004
09-02
2003
08-28
2002
08-29
2001
08-30
2000
07-31
1999
09-02
1998
09-03
1997
08-28
1996
08-29
1995
08-31
1994
09-01
1993
08-31
1992
08-31
1991
08-31
1990
08-31
1989
08-31
1988
08-31
1987
08-31
1986
08-31
1985
08-31
Report Filing 2025-12-18 2025-10-03 2024-10-04 2023-10-06 2022-10-07 2021-10-08 2020-10-19 2019-10-17 2018-10-15 2017-10-26 2016-10-28 2015-10-27 2014-10-27 2013-10-28 2012-10-29 2011-10-25 2010-10-26 2009-10-28 2008-10-27 2007-10-26 2006-11-08 2005-11-04 2004-10-15 2003-10-15 2002-10-15 2001-10-15 2000-10-18 1999-11-09 1998-11-02 1997-10-08 1996-10-04 1995-10-10 1994-09-23 1993-08-31 1992-08-31 1991-08-31 1990-08-31 1989-08-31 1988-08-31 1987-08-31 1986-08-31 1985-08-31
Revenue 42,312 37,378 25,111 15,540 30,758 27,705 21,435 23,406 30,391 20,322 12,399 16,192 16,358 9,073 8,234 8,788 8,482 4,803 5,841 5,688 5,272 4,880 4,404 3,091 2,589 3,936 7,336 3,764 3,012 3,516 3,654 2,953 1,629 828.3 506.3 425.4 333.3 446.4 300.5 91.2 48.9 75.9
Cost of Revenue 23,135 22,505 19,498 16,956 16,860 17,282 14,883 12,704 12,500 11,886 9,894 10,977 10,921 7,226 7,266 7,030 5,768 5,243 5,896 4,610 4,072 3,734 3,090 3,112 2,700 3,899 3,949 3,003 2,766 2,539 2,198 1,329 789.4 378.4 285.2 242.3 177.7 191.8 100.2 69.1 43.4 45.8
Gross Profit 19,177 14,873 5,613 -1,416 13,898 10,423 6,552 10,702 17,891 8,436 2,505 5,215 5,437 1,847 968 1,758 2,714 -440 -55 1,078 1,200 1,146 1,315 -20.7 -110.6 37.1 3,387 761.1 246.1 976.3 1,455 1,624 839.2 449.9 221.1 183.1 155.6 254.6 200.3 22.1 5.5 30.1
Operating Expenses 5,337 5,003 4,309 4,329 4,196 4,140 3,549 3,326 2,897 2,568 2,337 2,217 2,350 1,397 1,586 1,003 1,125 1,236 1,540 1,358 850 928.3 1,065 1,166 914.7 1,014 1,094 808.1 739.7 573.9 510.9 327.5 219.1 283.9 207.4 171.3 151.8 104.2 81.4 40.3 34.1 34.9
Research & Development 4,063 3,798 3,430 3,114 3,116 2,663 2,600 2,441 2,342 2,037 1,822 1,764 1,533 1,107 918 791 624 647 680 805 656 603.7 754.9 656.4 561.3 489.5 427.5 322.1 271.8 208.9 191.9 128.8 83.4 0 0 0 0 0 0 0 0 0
Selling, General and Administrative 1,254 1,205 1,129 920 1,066 894 881 836 813 730 656 720 708 513 620 592 528 354 455 610 460 326 332.6 400.2 332.3 524.1 666.5 486 467.9 365 289.4 198.7 135.7 145.2 102.3 80.9 73.5 65.8 56 18 12.7 16.9
Other Operating Expenses 20 0 -250 295 14 583 68 49 -258 -199 -141 -267 109 -223 48 -380 -27 235 405 -57 -266 -1.4 -22.5 109.2 21.1 0 0 0 0 0 29.6 0 0 138.7 105.1 90.4 78.3 38.4 25.4 22.3 21.4 18
Operating Income 13,840 9,870 1,304 -5,745 9,702 6,283 3,003 7,376 14,994 5,868 168 2,998 3,087 450 -618 755 1,589 -1,676 -1,595 -280 350 217.5 249.7 -1,186 -1,025 -976.5 2,293 -47 -493.6 402.4 944.5 1,296 620.1 166 13.7 11.8 3.8 150.4 118.9 -18.2 -28.6 -4.8
Net Non-Operating Interest 95 19 -33 80 -93 -146 -80 77 -222 -560 -395 -336 -329 -217 -171 -101 -160 -160 -3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 528 496 529 468 96 37 114 205 120 41 42 35 23 14 0 23 18 22 79 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Expense 433 477 562 388 189 183 194 128 342 601 437 371 352 231 171 124 178 182 82 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Equity & Other Income/(Expense) -356 -226 -42 9 -34 118 67 -402 -466 -104 -29 394 449 969 35 -103 491 -16 -13 112 83 -18.9 -17.7 -13.7 26.8 17 23.7 -44.5 158.4 216.7 6 54 5.7 -3.4 -4.1 -5.9 -0.7 15.4 -0.7 18.2 28.6 -1.7
Income Before Tax 13,579 9,663 1,229 -5,656 9,575 6,255 2,990 7,051 14,306 5,204 -256 3,056 3,207 1,202 -754 551 1,920 -1,852 -1,611 -168 433 198.6 232 -1,200 -998.5 -959.5 2,317 -91.5 -335.2 619.1 950.5 1,350 625.8 162.6 9.6 5.9 3.1 165.8 118.2 0 0 -6.5
Income Tax Expense 1,670 1,124 451 177 888 394 280 693 168 114 19 157 128 8 -17 203 -19 1 18 30 18 10.6 74.8 73 -91.5 -446 796.7 -36 -118.8 267.3 357 506.4 225.3 58.5 3 0.8 -1.8 59.7 20.2 4.7 5.3 -6.7
Income Attributable to Non-Controlling Interest 0 0 0 0 0 0 23 45 3 1 1 0 34 4 295 181 89 29 -10 122 7 0 0 0 0 111.5 16.1 13.4 17.3 19.6 0 0 0 0 0 0 0 0 0 18.2 28.6 0
Net Income 11,909 8,539 778 -5,833 8,687 5,861 2,687 6,313 14,135 5,089 -276 2,899 3,045 1,190 -1,032 167 1,850 -1,882 -1,619 -320 408 188 157.2 -1,273 -907 -625 1,504 -68.9 -233.7 332.2 593.5 844.1 400.5 104.1 6.6 5.1 4.9 106.1 98 -22.9 -33.9 0.2
Depreciation and Amortization 8,534 8,352 7,698 7,670 7,031 6,132 5,650 5,424 4,759 3,861 2,980 2,667 2,103 1,804 2,141 2,105 2,005 2,186 2,060 1,718 1,281 1,264 1,218 1,210 1,177 1,114 994.3 843.3 606.6 461.7 363.7 199 181.2 138.7 105.1 90.4 78.3 38.4 25.4 22.3 21.4 18
EBITDA 22,374 18,222 9,002 1,925 16,733 12,415 8,653 12,800 19,753 9,729 3,148 5,665 5,190 2,254 1,523 2,860 3,594 510 465 1,438 1,631 1,482 1,467 23.4 152.1 137.9 3,288 796.3 113 864.1 1,308 1,496 801.3 304.7 118.8 102.2 82.1 188.8 144.3 4.1 -7.2 13.2
Earnings Per Share (EPS) 10.63 7.65 0.7 -5.34 7.81 5.23 2.42 5.67 11.51 4.67 -0.27 2.71 2.87 1.16 -1.04 0.17 2.09 -2.35 -2.1 -0.42 0.59 0.31 0.26 -2.1 -1.51 -1.06 2.73 -0.13 -0.55 0.75 1.38 1.98 0.96 0.26 0.02 0.02 0.02 0.29 0.34 -0.1 -0.18 0.001
Diluted Earnings Per Share 10.52 7.59 0.7 -5.34 7.74 5.14 2.37 5.52 11.5 4.41 -0.27 2.47 2.54 1.13 -1.04 0.17 1.85 -2.35 -2.1 -0.42 0.57 0.29 0.24 -2.1 -1.51 -1.06 2.56 -0.13 -0.55 0.72 1.38 1.95 0.95 0.26 0.02 0.02 0.02 0.29 0.33 -0.1 -0.18 0.001
Weighted Average Shares Outstanding 1,125 1,116 1,105 1,093 1,112 1,120 1,110 1,114 1,228 1,089 1,022 1,070 1,060 1,022 991.2 988 887.5 800.7 772.5 769.1 691.7 647.1 640.3 607.5 601.5 592.4 550.9 521.5 426 420 430 427.8 418 400.4 330 450 369 365.9 288.2 229 188.3 191.6
Diluted Weighted Average Shares Outstanding 1,138 1,125 1,118 1,093 1,122 1,141 1,131 1,143 1,229 1,154 1,036 1,170 1,198 1,056 991.2 1,008 1,051 800.7 772.5 769.1 725.1 648.3 654.2 607.5 601.5 592.4 605.4 521.5 426 437.5 430 432.4 420.8 400.4 330 450 369 365.9 297 229 188.3 191.6
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program