Also trades as: YSN.DE (XETRA) · $vol 1M

€246.00 ($275.65)

+2.50 (+1.03%)

Weekly Expected Move ±11.5%

€188 €216 €244 €271 €299

LSE · Technology · Software - Infrastructure · Tech Score Buy · Power 73 · €1.6B mcap · 2M float · 0.013% daily turnover

Analysis Technicals Weather Peers

Revenue

$406M +3.2% ▲

5Y CAGR: +12.4%

Gross Profit

$97M +11.4% ▲

5Y CAGR: +11.9%

Operating Income

$43M +5.5% ▲

5Y CAGR: +5.1%

Net Income

$28M -4.1% ▼

5Y CAGR: +4.6%

EPS (Diluted)

$4.32 -4.2% ▼

5Y CAGR: +4.7%

EBITDA

$60M +0.4% ▲

5Y CAGR: +8.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$286M	$338M	$347M	$394M	$406M
YoY Growth	+25.9%	+18.2%	+2.8%	+13.4%	+3.2%
Cost of Revenue	$205M	$236M	$257M	$306M	$309M
Gross Profit	$81M	$102M	$90M	$87M	$97M
Gross Margin	28.3%	30.1%	26.0%	22.2%	23.9%
R&D Expenses	$2M	$8M	$10M	$10M	$14M
SG&A Expenses	$27M	$30M	$33M	$37M	$41M
Operating Expenses	$29M	$38M	$43M	$47M	$55M
Operating Income	$52M	$64M	$47M	$40M	$43M
Operating Margin	18.1%	18.9%	13.6%	10.2%	10.5%
Interest Expense	$337K	$295K	$414K	$897K	$777K
Income Before Tax	$51M	$64M	$47M	$42M	$42M
Tax Expense	$16M	$21M	$15M	$13M	$14M
Net Income	$35M	$43M	$31M	$29M	$28M
Net Margin	12.3%	12.8%	9.0%	7.4%	6.9%
EPS (Diluted)	$5.43	$6.66	$4.84	$4.51	$4.32
EBITDA	$60M	$74M	$62M	$60M	$60M
Shares Outstanding	6M	6M	6M	6M	6M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$212M	$151M	$242M	$144M	$262M	$343M	$287M	$205M
Cost of Revenue	$157M	$127M	$179M	$116M	$193M	$271M	$217M	$164M
Gross Profit	$55M	$24M	$63M	$29M	$69M	$72M	$70M	$41M
Gross Margin	25.9%	15.8%	26.2%	19.8%	26.2%	21.1%	24.4%	19.9%
R&D Expenses	$5M	$5M	$6M	$8M	$6M	$15M	$4M	$8M
SG&A Expenses	$17M	$18M	$19M	$20M	$22M	$43M	$22M	$24M
Operating Expenses	$23M	$23M	$24M	$27M	$28M	$58M	$26M	$32M
Operating Income	$32M	$1M	$39M	$1M	$41M	$14M	$44M	$9M
Operating Margin	15.2%	0.9%	16.1%	1.0%	15.6%	4.2%	15.5%	4.2%
Interest Expense	$351K	$335K	$561K	$0	$461K	$577K	$595K	$423K
Income Before Tax	$32M	$4M	$38M	$1M	$40M	$15M	$44M	$9M
Tax Expense	$11M	$1M	$12M	$474K	$14M	$5M	$16M	$3M
Net Income	$21M	$3M	$27M	$1M	$27M	$10M	$28M	$6M
Net Margin	10.0%	1.7%	11.0%	0.7%	10.3%	2.9%	9.9%	2.9%
EPS (Diluted)	$3.27	$0.39	$4.12	$0.16	$4.16	$1.54	$4.38	$0.91
EBITDA	$41M	$13M	$48M	$10M	$43M	$34M	$58M	$19M
Shares Outstanding	6M	6M	6M	6M	6M	6M	6M	6M

0NWC.L LSE