Also trades as: COP.DE (XETRA) · $vol 1M · CMPVF (OTC) · $vol 0M · CMPUY (OTC) · $vol 0M

€41.50

Last traded 2026-06-30 — delisted

LSE · Technology · Software - Infrastructure · €1.2B mcap

Analysis Technicals Weather Peers

Revenue

$1.2B -2.8% ▼

5Y CAGR: +9.1%

Gross Profit

$965M -4.0% ▼

5Y CAGR: +31.0%

Operating Income

$106M -14.0% ▼

5Y CAGR: -2.3%

Net Income

$35M -24.6% ▼

5Y CAGR: -12.1%

EPS (Diluted)

$0.66 -25.0% ▼

5Y CAGR: -13.1%

EBITDA

$207M -4.1% ▼

5Y CAGR: +3.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$837M	$1.0B	$1.1B	$1.2B	$1.2B
YoY Growth	+12.3%	+22.5%	+10.2%	+5.1%	-2.8%
Cost of Revenue	$124M	$739M	$172M	$183M	$189M
Gross Profit	$713M	$286M	$958M	$1.0B	$965M
Gross Margin	85.2%	27.9%	84.8%	84.6%	83.6%
R&D Expenses	$0	$124M	$0	$0	$0
SG&A Expenses	$43M	$46M	$45M	$38M	$35M
Operating Expenses	$588M	$763M	$851M	$882M	$859M
Operating Income	$125M	$109M	$107M	$123M	$106M
Operating Margin	15.0%	10.6%	9.5%	10.4%	9.2%
Interest Expense	$8M	$8M	$12M	$24M	$33M
Income Before Tax	$110M	$98M	$107M	$73M	$62M
Tax Expense	$37M	$29M	$33M	$26M	$27M
Net Income	$73M	$69M	$73M	$46M	$35M
Net Margin	8.7%	6.7%	6.5%	3.9%	3.0%
EPS (Diluted)	$1.36	$1.30	$1.40	$0.88	$0.66
EBITDA	$192M	$214M	$228M	$213M	$207M
Shares Outstanding	54M	53M	52M	52M	53M

Line Item	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1
Revenue	$304M	$286M	$307M	$285M	$277M	$283M	$309M	$286M
Cost of Revenue	$43M	$45M	$257M	$47M	$190M	$45M	$54M	$44M
Gross Profit	$261M	$241M	$50M	$238M	$87M	$238M	$254M	$242M
Gross Margin	85.9%	84.4%	16.3%	83.6%	31.3%	84.0%	82.4%	84.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$212M	$3M	$290K	-$5M	$0	$0	$0
Operating Expenses	$223M	$212M	$34M	$210M	$8M	$217M	$220M	$219M
Operating Income	$38M	$29M	$22M	$34M	$87M	$21M	$35M	$22M
Operating Margin	12.5%	10.2%	7.0%	12.0%	31.3%	7.4%	11.2%	7.8%
Interest Expense	$6M	$7M	$8M	$9M	$8M	$14M	$3M	$9M
Income Before Tax	$46M	$25M	-$19M	$26M	$20M	$12M	$4M	$16M
Tax Expense	$15M	$8M	-$3M	$8M	$6M	$4M	$10M	$5M
Net Income	$31M	$16M	-$16M	$19M	$14M	$9M	-$6M	$11M
Net Margin	10.4%	5.6%	-5.2%	6.5%	5.0%	3.0%	-2.1%	3.8%
EPS (Diluted)	$0.60	$0.31	$-0.30	$0.35	$0.34	$0.16	$-0.12	$0.21
EBITDA	$78M	$58M	$23M	$60M	$56M	$54M	$36M	$52M
Shares Outstanding	52M	52M	52M	52M	52M	52M	53M	53M

0MSD.L LSE