Also trades as: BLC.PA (PAR) · $vol 0M

€19.62 ($21.99)

+0.58 (+3.05%)

Weekly Expected Move ±3.9%

€18 €19 €20 €20 €21

LSE · Healthcare · Medical - Care Facilities · Tech Score Strong Sell · Power 40 · €143.4M mcap · 3M float · 0.0072% daily turnover

Analysis Technicals Weather Peers

Revenue

$491M -7.3% ▼

5Y CAGR: +5.1%

Gross Profit

$333M -6.0% ▼

5Y CAGR: +5.8%

Operating Income

$39M +0.6% ▲

5Y CAGR: +3.1%

Net Income

$528K +158.7% ▲

5Y CAGR: -46.1%

EPS (Diluted)

$0.07 +155.8% ▲

5Y CAGR: -46.9%

EBITDA

$102M -4.8% ▼

5Y CAGR: +4.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$444M	$468M	$508M	$530M	$491M
YoY Growth	+16.0%	+5.5%	+8.5%	+4.3%	-7.3%
Cost of Revenue	$164M	$162M	$174M	$175M	$158M
Gross Profit	$280M	$307M	$334M	$354M	$333M
Gross Margin	63.1%	65.5%	65.7%	66.9%	67.8%
R&D Expenses	$0	$0	$41K	$0	$0
SG&A Expenses	$189M	$207M	$230M	$2M	$0
Operating Expenses	$251M	$276M	$297M	$316M	$294M
Operating Income	$28M	$33M	$37M	$39M	$39M
Operating Margin	6.4%	6.9%	7.2%	7.3%	8.0%
Interest Expense	$9M	$13M	$17M	$27M	$31M
Income Before Tax	$20M	$21M	$23M	$17M	$11M
Tax Expense	$6M	$6M	$6M	$7M	$6M
Net Income	$13M	$14M	$12M	-$900K	$528K
Net Margin	3.0%	2.9%	2.4%	-0.2%	0.1%
EPS (Diluted)	$1.83	$1.86	$1.52	$-0.12	$0.07
EBITDA	$88M	$90M	$98M	$107M	$102M
Shares Outstanding	7M	7M	8M	7M	8M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$245M	$250M	$258M	$265M	$265M	$276M	$216M	$260M
Cost of Revenue	$84M	$85M	$90M	$87M	$241M	$248M	$195M	$232M
Gross Profit	$161M	$165M	$169M	$178M	$24M	$27M	$21M	$28M
Gross Margin	65.8%	66.1%	65.3%	67.2%	9.1%	10.0%	9.6%	10.9%
R&D Expenses	$0	$22K	$19K	$9K	$0	$0	$0	$0
SG&A Expenses	$110M	$114M	$116M	$124M	$1M	$814K	$1M	$915K
Operating Expenses	$146M	$146M	$149M	$157M	$2M	$2M	$1M	$5M
Operating Income	$20M	$20M	$23M	$21M	$22M	$25M	$19M	$24M
Operating Margin	8.1%	8.1%	8.8%	7.8%	8.4%	9.1%	8.9%	9.0%
Interest Expense	$0	$7M	$9M	$13M	$18M	$17M	$15M	$13M
Income Before Tax	$11M	$12M	$11M	$9M	$8M	$8M	$2M	$9M
Tax Expense	$2M	$4M	$2M	$5M	$2M	$6M	$964K	$3M
Net Income	$8M	$9M	$7M	-$2M	$1M	$615K	-$87K	$30M
Net Margin	3.3%	3.6%	2.8%	-0.8%	0.4%	0.2%	-0.0%	11.3%
EPS (Diluted)	$1.12	$1.21	$0.84	$-0.27	$0.15	$0.08	$-0.01	$4.01
EBITDA	$47M	$49M	$43M	$41M	$57M	$58M	$44M	$55M
Shares Outstanding	7M	7M	9M	7M	7M	8M	7M	7M

0IP1.L LSE