Mirum Pharmaceuticals, Inc. (MIRM)
Every figure this model derived for MIRM, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 1,474,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 438,291,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 636,310,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 222,788,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | -10,422,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 13,438,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -227,267,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 618,067,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 103,928,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up MIRM on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -113.92 |
| current ratio | 2.86 |
| current ratio reported | 2.86 |
| dilution pct | 5.63 |
| ev owner earnings | -14.29 |
| ev sales | 7.69 |
| fcf margin | -37.01 |
| growth cv | 0.66 |
| interest cover | -62.06 |
| operating margin | -134.93 |
| owner earnings margin | -53.82 |
| revenue growth | 44.02 |
| revenue growth per share | 36.34 |
| rule of 40 | -90.91 |
| sbc pct revenue | 16.82 |
Everything else this filing tags
267 more elements from MIRM's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
RetainedEarningsAccumulatedDeficit | -1,524,926,000 | 2026-06-30 | 58 | USD |
AdditionalPaidInCapitalCommonStock | 1,515,172,000 | 2026-06-30 | 58 | USD |
OperatingExpenses | 1,168,127,000 | 2026-06-30 | 89 | USD |
Liabilities | 1,055,403,000 | 2026-06-30 | 58 | USD |
Assets | 1,044,981,000 | 2026-06-30 | 58 | USD |
LiabilitiesAndStockholdersEquity | 1,044,981,000 | 2026-06-30 | 58 | USD |
ConvertibleDebtFairValueDisclosures | 1,041,124,000 | 2026-06-30 | 2 | USD |
ComprehensiveIncomeNetOfTax | -858,407,000 | 2026-06-30 | 89 | USD |
NetIncomeLoss | -857,382,000 | 2026-06-30 | 136 | USD |
ProfitLoss | -857,382,000 | 2026-06-30 | 60 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -857,382,000 | 2026-06-30 | 26 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | -857,382,000 | 2026-06-30 | 26 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -855,218,000 | 2026-06-30 | 83 | USD |
OperatingIncomeLoss | -832,002,000 | 2026-06-30 | 89 | USD |
ConvertibleLongTermNotesPayable | 750,079,000 | 2026-06-30 | 26 | USD |
ConvertibleNotesPayable | 750,079,000 | 2026-06-30 | 2 | USD |
ProceedsFromDebtNetOfIssuanceCosts | 672,435,000 | 2026-06-30 | 2 | USD |
InvestmentsAndCash | 561,300,000 | 2026-06-30 | 9 | USD |
DebtConversionConvertedInstrumentAmount1 | 558,901,000 | 2026-06-30 | 2 | USD |
AvailableForSaleDebtSecuritiesAmortizedCostBasis | 493,743,000 | 2026-06-30 | 4 | USD |
AvailableForSaleSecuritiesDebtSecurities | 493,277,000 | 2026-06-30 | 9 | USD |
AssetsFairValueDisclosure | 493,277,000 | 2026-06-30 | 4 | USD |
NetCashProvidedByUsedInFinancingActivities | 481,517,000 | 2026-06-30 | 60 | USD |
RepaymentsOfConvertibleDebt | 474,365,000 | 2026-06-30 | 2 | USD |
StockIssuedDuringPeriodValueAcquisitions | 415,271,000 | 2026-03-31 | 10 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 332,462,000 | 2026-06-30 | 109 | USD |
StockIssuedDuringPeriodValueNewIssues | 329,089,000 | 2026-06-30 | 21 | USD |
StockIssued1 | 329,089,000 | 2026-06-30 | 2 | USD |
FiniteLivedIntangibleAssetsGross | 321,590,000 | 2026-06-30 | 37 | USD |
CashAndCashEquivalentsFairValueDisclosure | 262,684,000 | 2026-06-30 | 55 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 259,948,000 | 2026-06-30 | 23 | USD |
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDate | 248,563,000 | 2026-06-30 | 9 | USD |
IntangibleAssetsNetExcludingGoodwill | 247,388,000 | 2026-06-30 | 39 | USD |
FiniteLivedIntangibleAssetsNet | 247,388,000 | 2026-06-30 | 37 | USD |
CommonStockSharesAuthorized | 200,000,000 | 2026-06-30 | 60 | shares |
AccruedLiabilitiesCurrent | 196,185,000 | 2025-12-31 | 48 | USD |
PaymentsToAcquireInvestments | 195,612,000 | 2026-06-30 | 57 | USD |
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost | 188,438,000 | 2026-06-30 | 83 | USD |
DeferredTaxAssetsGross | 183,447,000 | 2025-12-31 | 14 | USD |
DeferredTaxAssetsValuationAllowance | 181,822,000 | 2025-12-31 | 14 | USD |
SellingGeneralAndAdministrativeExpense | 177,799,000 | 2026-06-30 | 57 | USD |
NetCashProvidedByUsedInInvestingActivities | -171,560,000 | 2026-06-30 | 59 | USD |
AvailableForSaleSecuritiesDebtMaturitiesNextRollingTwelveMonthsFairValue | 149,588,000 | 2022-09-30 | 6 | USD |
HeldToMaturitySecuritiesFairValue | 149,588,000 | 2022-09-30 | 6 | USD |
AccountsReceivableNetCurrent | 145,360,000 | 2026-06-30 | 38 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 126,995,000 | 2025-12-31 | 17 | USD |
AvailableForSaleSecuritiesDebtMaturitiesRemainderOfFiscalYearFairValue | 125,533,000 | 2026-06-30 | 7 | USD |
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent | 123,030,000 | 2026-06-30 | 30 | USD |
LongTermInvestments | 123,030,000 | 2026-06-30 | 43 | USD |
AvailableForSaleSecuritiesDebtSecuritiesCurrent | 107,563,000 | 2026-06-30 | 49 | USD |
ShortTermInvestments | 107,563,000 | 2026-06-30 | 53 | USD |
AllocatedShareBasedCompensationExpense | 88,049,000 | 2026-06-30 | 87 | USD |
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue | 86,644,000 | 2025-12-31 | 7 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 74,202,000 | 2026-06-30 | 37 | USD |
PaymentsForProceedsFromInvestments | 65,000,000 | 2021-12-31 | 4 | USD |
CommonStockSharesIssued | 64,754,699 | 2026-06-30 | 58 | shares |
CommonStockSharesOutstanding | 64,754,699 | 2026-06-30 | 58 | shares |
AssetAcquisitionContingentConsiderationLiabilityNoncurrent | 61,154,000 | 2026-06-30 | 4 | USD |
FinancialLiabilitiesFairValueDisclosure | 61,154,000 | 2026-06-30 | 2 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 61,125,097 | 2026-06-30 | 55 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 61,125,097 | 2026-06-30 | 55 | shares |
ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock | 60,000,000 | 2019-04-12 | 1 | USD |
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities | 59,739,000 | 2026-06-30 | 58 | USD |
GeneralAndAdministrativeExpense | 59,220,000 | 2021-12-31 | 33 | USD |
DeferredTaxAssetsTaxCreditCarryforwards | 49,303,000 | 2025-12-31 | 14 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsResearch | 48,776,000 | 2025-12-31 | 8 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 45,302,000 | 2025-12-31 | 14 | USD |
PaymentsToAcquireIntangibleAssets | 35,000,000 | 2026-06-30 | 27 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 34,297,000 | 2026-06-30 | 60 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 31,296,223 | 2022-03-31 | 34 | shares |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 30,605,000 | 2026-06-30 | 100 | USD |
ResearchAndDevelopmentExpense | 28,611,000 | 2019-09-30 | 6 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 28,466,790 | 2026-06-30 | 53 | shares |
EmployeeRelatedLiabilitiesCurrent | 28,389,000 | 2026-06-30 | 58 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 26,890,000 | 2026-06-30 | 58 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 26,742,000 | 2026-06-30 | 19 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 26,742,000 | 2025-12-31 | 17 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 26,742,000 | 2026-06-30 | 19 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 26,742,000 | 2026-06-30 | 19 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 26,742,000 | 2026-06-30 | 19 | USD |
IncreaseDecreaseInAccountsReceivable | 26,630,000 | 2026-06-30 | 39 | USD |
InventoryNet | 25,769,000 | 2026-06-30 | 38 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -24,877,000 | 2025-12-31 | 17 | USD |
AssetAcquisitionContingentConsiderationLiabilityCurrent | 24,800,000 | 2026-06-30 | 4 | USD |
OtherNonoperatingIncomeExpense | -24,234,000 | 2026-06-30 | 87 | USD |
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions | 23,499,000 | 2026-06-30 | 53 | USD |
AccountsPayableCurrent | 23,427,000 | 2026-06-30 | 58 | USD |
OtherAssetsNoncurrent | 22,244,000 | 2026-06-30 | 55 | USD |
AccruedProfessionalFeesCurrent | 21,886,000 | 2026-06-30 | 58 | USD |
InventoryWorkInProcess | 20,139,000 | 2026-06-30 | 37 | USD |
Revenues | 19,138,000 | 2021-12-31 | 2 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 19,124,095 | 2026-06-30 | 61 | shares |
PaymentsOfDebtIssuanceCosts | 17,565,000 | 2026-06-30 | 1 | USD |
UnrecognizedTaxBenefits | 17,124,000 | 2025-12-31 | 20 | USD |
AccruedRoyaltiesCurrent | 16,204,000 | 2026-06-30 | 36 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 15,357,000 | 2026-06-30 | 29 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 14,400,000 | 2025-12-31 | 17 | USD |
DepreciationDepletionAndAmortization | 13,810,000 | 2026-06-30 | 59 | USD |
AmortizationOfIntangibleAssets | 13,500,000 | 2026-06-30 | 57 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 13,425,000 | 2026-06-30 | 2 | USD |
OperatingLeaseLiability | 12,870,000 | 2026-06-30 | 31 | USD |
IncomeTaxReconciliationTaxCredits | 12,629,000 | 2025-12-31 | 1 | USD |
OperatingLeaseRightOfUseAsset | 12,024,000 | 2026-06-30 | 56 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 11,778,000 | 2025-12-31 | 1 | USD |
ContractWithCustomerPerformanceObligationSatisfiedInPreviousPeriod | 11,000,000 | 2025-06-30 | 2 | USD |
OtherLiabilitiesNoncurrent | 10,917,000 | 2026-06-30 | 55 | USD |
AdvertisingExpense | 10,900,000 | 2025-12-31 | 13 | USD |
IncreaseDecreaseInOtherOperatingAssets | 10,631,000 | 2026-06-30 | 57 | USD |
OperatingLeaseLiabilityNoncurrent | 10,465,000 | 2026-06-30 | 55 | USD |
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan | 10,131,000 | 2026-03-31 | 15 | USD |
PreferredStockSharesAuthorized | 10,000,000 | 2026-06-30 | 58 | shares |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 9,875,000 | 2025-12-31 | 14 | USD |
ContractWithCustomerLiability | 8,100,000 | 2026-06-30 | 5 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 7,714,000 | 2026-06-30 | 59 | USD |
InvestmentIncomeInterest | 7,252,000 | 2026-06-30 | 85 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals | 7,074,000 | 2025-12-31 | 14 | USD |
ReclassificationsOfTemporaryToPermanentEquity | 6,990,000 | 2019-12-31 | 4 | USD |
InterestPaidNet | 6,703,000 | 2026-06-30 | 19 | USD |
InterestExpenseDebt | 6,234,000 | 2026-06-30 | 4 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | -5,167,000 | 2025-12-31 | 1 | USD |
InterestExpenseDebtExcludingAmortization | 5,122,000 | 2026-06-30 | 4 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -4,500,000 | 2025-12-31 | 1 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 4,472,000 | 2026-06-30 | 39 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 4,269,000 | 2025-12-31 | 14 | USD |
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate | 3,600,000 | 2020-12-31 | 4 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 3,450,000 | 2025-12-31 | 17 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 3,442,000 | 2026-06-30 | 26 | USD |
IncomeTaxReconciliationTaxContingencies | 3,157,000 | 2025-12-31 | 1 | USD |
InventoryFinishedGoods | 3,017,000 | 2026-06-30 | 37 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 2,943,000 | 2026-06-30 | 28 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 2,875,000 | 2026-06-30 | 29 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 2,719,000 | 2026-06-30 | 24 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -2,645,000 | 2026-06-30 | 59 | USD |
InventoryRawMaterialsAndSupplies | 2,613,000 | 2026-06-30 | 33 | USD |
PaymentsToAcquireBusinessesGross | 2,600,000 | 2022-05-31 | 3 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 2,487,000 | 2026-06-30 | 29 | USD |
OperatingLeaseLiabilityCurrent | 2,405,000 | 2026-06-30 | 55 | USD |
PropertyPlantAndEquipmentNet | 2,251,000 | 2026-06-30 | 57 | USD |
IncomeTaxExpenseBenefit | 2,164,000 | 2026-06-30 | 91 | USD |
ForeignCurrencyTransactionGainLossUnrealized | -1,994,000 | 2026-06-30 | 33 | USD |
CurrentIncomeTaxExpenseBenefit | 1,936,000 | 2025-12-31 | 11 | USD |
ForeignCurrencyTransactionGainLossUnrealizedAfterTax | 1,900,000 | 2025-09-30 | 8 | USD |
DeferredTaxAssetsInventory | 1,769,000 | 2025-12-31 | 6 | USD |
RestrictedCashAndCashEquivalents | 1,734,000 | 2026-06-30 | 32 | USD |
RestrictedCashEquivalents | 1,734,000 | 2026-06-30 | 42 | USD |
AccretionAmortizationOfDiscountsAndPremiumsInvestments | 1,725,000 | 2023-12-31 | 35 | USD |
OperatingLeasePayments | 1,683,000 | 2026-06-30 | 53 | USD |
DeferredIncomeTaxLiabilities | 1,625,000 | 2025-12-31 | 14 | USD |
OperatingLeaseExpense | 1,600,000 | 2026-06-30 | 87 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 1,557,000 | 2026-06-30 | 22 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 1,531,000 | 2025-12-31 | 14 | USD |
IncreaseDecreaseInInventories | 1,525,000 | 2026-06-30 | 41 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisWithUnobservableInputs | 1,264,000 | 2020-12-31 | 1 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -1,213,000 | 2026-06-30 | 41 | USD |
CurrentForeignTaxExpenseBenefit | 1,197,000 | 2025-12-31 | 16 | USD |
IncomeTaxesPaidNet | 1,127,000 | 2026-06-30 | 22 | USD |
AmortizationOfFinancingCostsAndDiscounts | 1,112,000 | 2026-06-30 | 31 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 1,100,000 | 2025-12-31 | 18 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 819,000 | 2025-12-31 | 11 | USD |
ForeignCurrencyTransactionGainLossRealizedAfterTax | 800,000 | 2026-06-30 | 17 | USD |
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount | 700,000 | 2025-12-31 | 41 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -674,000 | 2026-06-30 | 55 | USD |
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent | -646,000 | 2026-06-30 | 94 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 641,000 | 2025-12-31 | 1 | USD |
OtherAccruedLiabilitiesNoncurrent | 610,000 | 2026-06-30 | 4 | USD |
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent | -606,000 | 2026-06-30 | 87 | USD |
ShareBasedGoodsAndNonemployeeServicesTransactionModificationOfTermsIncrementalCompensationCost | 600,000 | 2021-09-30 | 3 | USD |
OtherNoncashIncomeExpense | 577,000 | 2026-06-30 | 22 | USD |
InterestPayableCurrent | 527,000 | 2026-06-30 | 26 | USD |
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount | 527,000 | 2025-12-31 | 1 | USD |
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax | 472,000 | 2026-06-30 | 4 | USD |
WeightedAverageNumberOfSharesContingentlyIssuable | 471,213 | 2026-06-30 | 6 | shares |
TreasuryStockCommonShares | 456,445 | 2019-06-30 | 2 | shares |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | -419,000 | 2026-06-30 | 87 | USD |
AccountsAndOtherReceivablesNetCurrent | 400,000 | 2021-09-30 | 2 | USD |
ShortTermLeaseCommitmentAmount | 400,000 | 2019-09-30 | 1 | USD |
TenantImprovements | 400,000 | 2019-06-30 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 351,000 | 2025-12-31 | 9 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 345,000 | 2021-09-30 | 20 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions | 337,000 | 2024-12-31 | 3 | USD |
DepreciationExpenseOnReclassifiedAssets | 300,000 | 2025-12-31 | 11 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 144,000 | 2023-03-31 | 10 | USD |
IncomeTaxesPaid | 125,000 | 2023-12-31 | 7 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 110,000 | 2025-12-31 | 10 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 83,000 | 2025-12-31 | 1 | USD |
CurrentFederalTaxExpenseBenefit | -80,000 | 2025-12-31 | 9 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 53,000 | 2025-12-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 21,000 | 2025-12-31 | 2 | USD |
CommonStockValue | 6,000 | 2026-06-30 | 58 | USD |
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedGainBeforeTax | 6,000 | 2026-06-30 | 4 | USD |
AreaOfLand | 3,500 | 2022-06-30 | 25 | sqft |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 1,000 | 2026-06-30 | 11 | USD |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities | 31 | 2026-06-30 | 8 | shares |
EarningsPerShareBasic | -14 | 2026-06-30 | 55 | USD/shares |
EarningsPerShareDiluted | -14 | 2026-06-30 | 55 | USD/shares |
LossContingencyNewClaimsFiledNumber | 4 | 2025-12-19 | 1 | claim |
LossContingencyPendingClaimsNumber | 4 | 2026-04-16 | 1 | claim |
EarningsPerShareBasicAndDiluted | -1 | 2022-03-31 | 34 | USD/shares |
NumberOfOperatingSegments | 1 | 2023-12-31 | 14 | Segment |
NumberOfOperatingSegments | 1 | 2026-06-30 | 10 | segment |
EffectiveIncomeTaxRateReconciliationTaxCredits | -1 | 2025-12-31 | 17 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -1 | 2025-12-31 | 17 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 17 | pure |
EffectiveIncomeTaxRateReconciliationTaxContingencies | -0 | 2025-12-31 | 1 | pure |
StockholdersEquityNoteStockSplitConversionRatio1 | 0 | 2019-07-31 | 6 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-12-31 | 17 | pure |
LesseeOperatingLeaseDiscountRate | 0 | 2019-09-30 | 2 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 31 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | -0 | 2025-12-31 | 17 | pure |
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectPercent | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationGiltiPercent | 0 | 2023-12-31 | 5 | pure |
EffectiveIncomeTaxRateReconciliationRepatriationOfForeignEarnings | -0 | 2024-12-31 | 5 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | -0 | 2024-12-31 | 12 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 72 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 58 | USD/shares |
AvailableForSaleSecuritiesGrossRealizedGainLossNet | 0 | 2021-09-30 | 23 | USD |
AvailableForSaleSecuritiesGrossRealizedLosses | 0 | 2019-06-30 | 1 | USD |
CapitalExpendituresIncurredButNotYetPaid | 0 | 2020-09-30 | 6 | USD |
CommitmentsAndContingencies | 0 | 2021-03-31 | 9 | USD |
ConversionOfStockAmountIssued1 | 0 | 2020-12-31 | 7 | USD |
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLonger | 0 | 2026-06-30 | 46 | USD |
DeferredTaxAssetsLiabilitiesNet | 0 | 2025-12-31 | 14 | USD |
DeferredTaxAssetsOther | 0 | 2019-12-31 | 2 | USD |
DerivativeLiabilitiesCurrent | 0 | 2024-12-31 | 28 | USD |
FairValueAssetsLevel1ToLevel2TransfersAmount | 0 | 2019-12-31 | 3 | USD |
FairValueAssetsLevel2ToLevel1TransfersAmount | 0 | 2019-12-31 | 3 | USD |
FairValueLiabilitiesLevel1ToLevel2TransfersAmount | 0 | 2019-12-31 | 3 | USD |
FairValueLiabilitiesLevel2ToLevel1TransfersAmount | 0 | 2019-12-31 | 3 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersIntoLevel3 | 0 | 2019-12-31 | 3 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersOutOfLevel3 | 0 | 2019-12-31 | 3 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersIntoLevel3 | 0 | 2019-12-31 | 3 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersOutOfLevel3 | 0 | 2019-12-31 | 3 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityPurchasesSalesIssuancesSettlements | 0 | 2023-12-31 | 21 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationIssues | 0 | 2024-12-31 | 41 | USD |
ImpairmentOfLongLivedAssetsToBeDisposedOf | 0 | 2025-12-31 | 6 | USD |
Investments | 0 | 2018-12-31 | 2 | USD |
OtherThanTemporaryImpairmentLossDebtSecuritiesAvailableForSale | 0 | 2023-09-30 | 36 | USD |
PaymentOfFinancingAndStockIssuanceCosts | 0 | 2025-12-31 | 19 | USD |
PaymentsForTenantImprovements | 0 | 2020-12-31 | 12 | USD |
PaymentsToAcquireInProcessResearchAndDevelopment | 0 | 2019-12-31 | 2 | USD |
PreferredStockLiquidationPreferenceValue | 0 | 2022-12-31 | 16 | USD |
PreferredStockSharesIssued | 0 | 2026-06-30 | 56 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 56 | shares |
PreferredStockValue | 0 | 2026-06-30 | 49 | USD |
ProceedsFromIssuanceInitialPublicOffering | 0 | 2024-12-31 | 33 | USD |
ProceedsFromIssuanceOfCommonStock | 0 | 2025-12-31 | 40 | USD |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | 0 | 2020-12-31 | 10 | USD |
ProceedsFromRelatedPartyDebt | 0 | 2019-12-31 | 3 | USD |
ResearchAndDevelopmentInProcess | 0 | 2019-12-31 | 3 | USD |
UndistributedEarningsOfForeignSubsidiaries | 0 | 2025-12-31 | 12 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 0 | 2021-12-31 | 3 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 11 | USD |
DeferredIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 11 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 11 | USD |
OperatingLeaseVariableLeaseIncome | 0 | 2026-06-30 | 17 | USD |
DebtSecuritiesAvailableForSaleAllowanceForCreditLoss | 0 | 2024-09-30 | 7 | USD |
ProvisionForDoubtfulAccounts | 0 | 2026-06-30 | 45 | USD |
DerivativeLiabilities | 0 | 2023-12-31 | 10 | USD |
GainsLossesOnExtinguishmentOfDebt | 0 | 2025-12-31 | 25 | USD |
ProceedsFromConvertibleDebt | 0 | 2025-12-31 | 17 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 0 | 2025-12-31 | 13 | USD |
InterestExpenseInterestBearingLiabilityIncreaseDecrease | 0 | 2022-12-31 | 1 | USD |
DebtSecuritiesAvailableForSaleRealizedGainLoss | 0 | 2026-06-30 | 29 | USD |
AllowanceForDoubtfulAccountsReceivable | 0 | 2026-06-30 | 5 | USD |
ContractWithCustomerAssetNet | 0 | 2026-03-31 | 3 | USD |
What to be careful about
What this model itself distrusts about MIRM's figures. Written by the derivation as it ran, not added afterwards.
- there is no operating profit to value; valuation rests on EV/revenue (7.7x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 4 of 5 inputs; not tagged: roic
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions