Also trades as: HIAG.SW (SIX) · $vol 1M

CHF 125.60 ($151.60)

-0.50 (-0.40%)

Weekly Expected Move ±1.9%

CHF 121 CHF 123 CHF 126 CHF 128 CHF 130

LSE · Real Estate · Real Estate - Diversified · Tech Score Sell · Power 46 · CHF 1.3B mcap · 4M float · 0.0051% daily turnover

Analysis Technicals Weather Peers

Revenue

$166M +21.7% ▲

5Y CAGR: +13.8%

Gross Profit

$111M +20.0% ▲

5Y CAGR: +9.8%

Operating Income

$86M -22.7% ▼

5Y CAGR: +15.5%

Net Income

$115M +53.1% ▲

5Y CAGR: +15.8%

EPS (Diluted)

$11.38 +53.0% ▲

5Y CAGR: +10.8%

EBITDA

$140M +110.3% ▲

5Y CAGR: +27.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$90M	$97M	$135M	$136M	$166M
YoY Growth	+4.1%	+7.4%	+39.7%	+0.5%	+21.7%
Cost of Revenue	$8M	$16M	$31M	$43M	$54M
Gross Profit	$82M	$81M	$135M	$93M	$111M
Gross Margin	91.1%	83.0%	100.0%	68.1%	67.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2M	$2M	$2M	$7M	$0
Operating Expenses	$31M	$30M	$22M	$24M	$25M
Operating Income	$51M	$50M	$71M	$111M	$86M
Operating Margin	56.6%	51.9%	52.5%	81.9%	52.0%
Interest Expense	$8M	$9M	$13M	$14M	$16M
Income Before Tax	$106M	$107M	$58M	$77M	$124M
Tax Expense	$17M	$8M	$11M	$2M	$8M
Net Income	$89M	$99M	$47M	$75M	$115M
Net Margin	98.8%	102.5%	34.7%	55.2%	69.5%
EPS (Diluted)	$10.39	$9.85	$4.65	$7.44	$11.38
EBITDA	$52M	$51M	$72M	$67M	$140M
Shares Outstanding	9M	10M	10M	10M	10M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$56M	$69M	$66M	$70M	$66M	$48M	$118M	$106M
Cost of Revenue	$11M	$13M	$20M	$24M	$19M	$0	$47M	$41M
Gross Profit	$45M	$56M	$46M	$46M	$66M	$48M	$71M	$65M
Gross Margin	80.6%	80.7%	69.4%	65.8%	100.0%	100.0%	60.1%	61.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11M	$12M	$11M	$11M	$13M	$12M	$0	$0
Operating Expenses	$3M	$34M	$11M	$11M	$13M	$12M	$13M	$12M
Operating Income	$31M	$41M	$30M	$33M	$53M	$36M	$51M	$52M
Operating Margin	54.9%	59.2%	45.5%	48.0%	80.0%	74.6%	42.9%	49.5%
Interest Expense	$5M	$7M	$7M	$0	$7M	$7M	$9M	$8M
Income Before Tax	$49M	$29M	$29M	$38M	$39M	$47M	$76M	$98M
Tax Expense	$6M	$6M	$5M	$2M	-$427K	$3M	$6M	$13M
Net Income	$43M	$22M	$25M	$36M	$39M	$45M	$70M	$85M
Net Margin	76.8%	32.0%	37.3%	51.9%	59.2%	93.7%	59.7%	80.4%
EPS (Diluted)	$4.29	$2.19	$2.46	$3.58	$3.86	$4.42	$6.97	$8.40
EBITDA	$31M	$41M	$30M	$34M	$33M	$28M	$112M	$106M
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	10M

0QU6.L LSE