Also trades as: RTX.CO (CPH) · $vol 0M

kr 99.40 ($14.88)

-2.10 (-2.07%)

LSE · Technology · Communication Equipment · Tech Score Neutral · Power 55 · kr 781.6M mcap · 6M float · 0.0036% daily turnover

Analysis Technicals Weather Peers

Revenue

$547M +9.8% ▲

5Y CAGR: -0.3%

Gross Profit

$78M +97.1% ▲

5Y CAGR: -8.5%

Operating Income

$9M +125.6% ▲

5Y CAGR: -36.3%

Net Income

$10M +134.1% ▲

5Y CAGR: -30.2%

EPS (Diluted)

$1.31 +134.4% ▲

5Y CAGR: -29.3%

EBITDA

$43M +1941.6% ▲

5Y CAGR: -14.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$457M	$663M	$783M	$498M	$547M
YoY Growth	-17.8%	+45.1%	+18.0%	-36.3%	+9.8%
Cost of Revenue	$364M	$538M	$640M	$459M	$469M
Gross Profit	$93M	$125M	$143M	$40M	$78M
Gross Margin	20.3%	18.9%	18.3%	8.0%	14.3%
R&D Expenses	$34M	$44M	$45M	$65M	$36M
SG&A Expenses	$52M	$37M	$30M	$9M	$33M
Operating Expenses	$86M	$81M	$75M	$74M	$70M
Operating Income	$6M	$44M	$68M	-$34M	$9M
Operating Margin	1.4%	6.7%	8.7%	-6.8%	1.6%
Interest Expense	$3M	$3M	$4M	$3M	$2M
Income Before Tax	-$574K	$42M	$59M	-$38M	$14M
Tax Expense	-$4M	$8M	$12M	-$8M	$4M
Net Income	$4M	$34M	$47M	-$31M	$10M
Net Margin	0.8%	5.1%	6.0%	-6.2%	1.9%
EPS (Diluted)	$0.44	$4.14	$5.70	$-3.81	$1.31
EBITDA	$16M	$85M	$103M	$2M	$43M
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$149M	$101M	$166M	$155M	$126M	$108M	$157M	$151M
Cost of Revenue	$116M	$98M	$80M	$71M	$219M	$102M	$127M	$128M
Gross Profit	$33M	$2M	$85M	$84M	-$93M	$6M	$30M	$23M
Gross Margin	22.4%	2.1%	51.5%	54.2%	-73.3%	5.5%	19.0%	15.4%
R&D Expenses	$5M	$7M	$8M	$13M	$16M	$11M	$16M	$0
SG&A Expenses	$12M	$11M	$69M	$69M	$2M	$5M	$293K	$3M
Operating Expenses	$17M	$18M	$75M	$76M	-$99M	$17M	$17M	$17M
Operating Income	$17M	-$16M	$10M	$8M	$6M	-$11M	$13M	$6M
Operating Margin	11.1%	-15.6%	6.2%	5.1%	5.0%	-10.1%	8.3%	3.9%
Interest Expense	$1M	$1M	$499K	$483K	$501K	$224K	$441K	$432K
Income Before Tax	$13M	-$9M	$10M	$7M	$6M	-$11M	$14M	$6M
Tax Expense	$4M	-$2M	$2M	$1M	$2M	-$2M	$3M	$1M
Net Income	$9M	-$7M	$8M	$5M	$5M	-$8M	$11M	$4M
Net Margin	6.3%	-7.2%	4.8%	3.4%	3.6%	-7.7%	6.8%	2.9%
EPS (Diluted)	$1.18	$-0.91	$0.98	$0.65	$0.57	$-1.04	$1.35	$0.56
EBITDA	$21M	-$2M	$15M	$12M	$17M	-$3M	$21M	$6M
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	8M

0NQJ.L LSE