CHF 2,210.00 ($2,666)

-70.00 (-3.07%)

Weekly Expected Move ±4.3%

CHF 2022 CHF 2116 CHF 2210 CHF 2304 CHF 2398

LSE · Real Estate · Real Estate - Development · Tech Score Buy · Power 66 · CHF 1.1B mcap · 252664 float · 0.0008% daily turnover

Analysis Technicals Weather Peers

Revenue

$92M +3.4% ▲

5Y CAGR: -8.2%

Gross Profit

$75M -5.2% ▼

5Y CAGR: +3.2%

Operating Income

$55M -28.0% ▼

5Y CAGR: +4.8%

Net Income

$85M +45.1% ▲

5Y CAGR: +21.4%

EPS (Diluted)

$167.01 +45.1% ▲

5Y CAGR: +21.4%

EBITDA

$111M +37.0% ▲

5Y CAGR: +18.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$72M	$80M	$84M	$88M	$92M
YoY Growth	-48.8%	+11.5%	+5.4%	+4.7%	+3.4%
Cost of Revenue	$12M	$13M	$9M	$9M	$17M
Gross Profit	$62M	$68M	$84M	$79M	$75M
Gross Margin	86.9%	84.3%	100.0%	89.3%	81.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3M	$3M	$17M	$3M	$0
Operating Expenses	$19M	$18M	$47M	$2M	$20M
Operating Income	$93M	$53M	$38M	$77M	$55M
Operating Margin	129.7%	66.1%	44.6%	86.8%	60.5%
Interest Expense	$8M	$8M	$10M	$10M	$11M
Income Before Tax	$86M	$45M	$27M	$67M	$97M
Tax Expense	$10M	$5M	$3M	$8M	$12M
Net Income	$76M	$40M	$24M	$59M	$85M
Net Margin	105.2%	49.7%	28.6%	66.4%	93.1%
EPS (Diluted)	$148.16	$78.04	$47.44	$115.13	$167.01
EBITDA	$47M	$50M	$41M	$81M	$111M
Shares Outstanding	510000	510000	510000	510000	510000

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$42M	$43M	$42M	$43M	$45M	$45M	$46M	$46M
Cost of Revenue	$7M	$6M	$7M	$6M	$7M	$6M	$9M	$7M
Gross Profit	$34M	$37M	$35M	$37M	$38M	$45M	$37M	$39M
Gross Margin	82.8%	86.6%	83.2%	85.5%	84.2%	100.0%	80.9%	84.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9M	$8M	$9M	$7M	$12M	$7M	$0	$0
Operating Expenses	$24M	$36M	$11M	-$10M	$12M	-$33M	$10M	$10M
Operating Income	$23M	$25M	$12M	$50M	$27M	$78M	$27M	$29M
Operating Margin	56.3%	59.3%	29.2%	116.3%	58.4%	172.5%	59.3%	63.7%
Interest Expense	$4M	$5M	$5M	$0	$0	$5M	$5M	$5M
Income Before Tax	$14M	$2M	$25M	$32M	$35M	$73M	$24M	$49M
Tax Expense	$2M	$447K	$3M	$4M	$4M	$9M	$3M	$6M
Net Income	$12M	$2M	$22M	$28M	$31M	$64M	$21M	$43M
Net Margin	28.6%	4.5%	53.2%	65.1%	67.3%	141.4%	46.0%	93.8%
EPS (Diluted)	$23.33	$3.77	$43.67	$55.20	$59.93	$125.38	$41.63	$84.09
EBITDA	$25M	$27M	$25M	$28M	$28M	$30M	$31M	$55M
Shares Outstanding	510000	510000	510000	510000	510000	510000	510000	510000

0QPW.L LSE