Also trades as: BIJ.DE (XETRA) · $vol 0M

€43.50 ($48.59)

-1.80 (-3.97%)

Weekly Expected Move ±3.7%

€40 €42 €44 €45 €47

LSE · Consumer Cyclical · Luxury Goods · Tech Score Strong Sell · Power 44 · €326.0M mcap · 3M float · 0.0031% daily turnover

Analysis Technicals Weather Peers

Revenue

$334M +2.0% ▲

5Y CAGR: +0.0%

Gross Profit

$259M +2.8% ▲

5Y CAGR: +17.5%

Operating Income

$36M -8.9% ▼

5Y CAGR: -2.7%

Net Income

$24M -1.9% ▼

5Y CAGR: -1.5%

EPS (Diluted)

$3.07 -1.9% ▼

5Y CAGR: -1.3%

EBITDA

$91M -1.4% ▼

5Y CAGR: -2.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$205M	$216M	$306M	$328M	$334M
YoY Growth	-38.7%	+5.4%	+41.9%	+7.0%	+2.0%
Cost of Revenue	$175M	$165M	$189M	$76M	$76M
Gross Profit	$30M	$51M	$118M	$252M	$259M
Gross Margin	14.6%	23.7%	38.4%	76.7%	77.3%
R&D Expenses	$227K	$357K	$608K	$1M	$1M
SG&A Expenses	$59M	$30M	$39M	$46M	$109M
Operating Expenses	$60M	$54M	$69M	$212M	$222M
Operating Income	-$30M	$24M	$50M	$40M	$36M
Operating Margin	-14.6%	11.3%	16.2%	12.2%	10.9%
Interest Expense	$5M	$4M	$5M	$6M	$7M
Income Before Tax	-$34M	$20M	$46M	$36M	$33M
Tax Expense	-$3M	$3M	$11M	$12M	$10M
Net Income	-$31M	$17M	$35M	$24M	$24M
Net Margin	-15.1%	7.9%	11.4%	7.3%	7.1%
EPS (Diluted)	$-4.01	$2.21	$4.53	$3.13	$3.07
EBITDA	$32M	$73M	$98M	$92M	$91M
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$175M	$149M	$180M	$151M	$183M	$155M	$183M	$153M
Cost of Revenue	$103M	$101M	$42M	$105M	$42M	$103M	$108M	$101M
Gross Profit	$73M	$48M	$137M	$47M	$140M	$52M	$75M	$52M
Gross Margin	41.4%	32.3%	76.5%	30.8%	76.8%	33.4%	41.1%	34.1%
R&D Expenses	$608K	$0	$1M	$0	$1M	$0	$0	$0
SG&A Expenses	$40M	$39M	$43M	$41M	$63M	$46M	$47M	$44M
Operating Expenses	$36M	$37M	$109M	$39M	$112M	$43M	$44M	$36M
Operating Income	$37M	$11M	$29M	$8M	$28M	$9M	$31M	$16M
Operating Margin	20.9%	7.4%	16.1%	5.3%	15.5%	5.9%	16.8%	10.7%
Interest Expense	$2M	$3M	$3M	$4M	$4M	$4M	$4M	$4M
Income Before Tax	$35M	$9M	$27M	$7M	$27M	$7M	$28M	$14M
Tax Expense	$8M	$3M	$9M	$3M	$7M	$3M	$8M	$6M
Net Income	$27M	$6M	$18M	$4M	$20M	$4M	$20M	$9M
Net Margin	15.4%	4.2%	10.0%	2.4%	11.0%	2.5%	10.8%	5.8%
EPS (Diluted)	$3.50	$0.80	$2.32	$0.46	$2.61	$0.52	$2.64	$1.18
EBITDA	$62M	$36M	$37M	$36M	$58M	$35M	$57M	$42M
Shares Outstanding	8M	8M	8M	8M	8M	8M	7M	7M

0N2Q.L LSE