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

€14.25 ($15.92)

-0.25 (-1.72%)

Weekly Expected Move ±3.8%

€13 €14 €14 €15 €15

LSE · Technology · Information Technology Services · Tech Score Strong Sell · Power 39 · €163.1M mcap · 6M float · 0.013% daily turnover

Analysis Technicals Weather Peers

Revenue

$403M -17.6% ▼

5Y CAGR: -12.5%

Gross Profit

$127M -8.1% ▼

5Y CAGR: -6.8%

Operating Income

$17M -47.7% ▼

5Y CAGR: -9.7%

Net Income

$7M -43.8% ▼

5Y CAGR: -13.5%

EPS (Diluted)

$0.64 -43.4% ▼

5Y CAGR: -14.6%

EBITDA

$56M -6.4% ▼

5Y CAGR: +35.0%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$764M	$404M	$480M	$489M	$403M
YoY Growth	-2.6%	-47.2%	+19.0%	+1.8%	-17.6%
Cost of Revenue	$573M	$319M	$361M	$351M	$276M
Gross Profit	$191M	$85M	$119M	$138M	$127M
Gross Margin	25.0%	21.0%	24.9%	28.3%	31.5%
R&D Expenses	$2M	$1M	$7M	$0	$0
SG&A Expenses	$14M	$7M	$9M	$10M	$10M
Operating Expenses	$146M	$63M	$88M	$106M	$98M
Operating Income	$41M	$20M	$33M	$32M	$17M
Operating Margin	5.3%	4.9%	7.0%	6.6%	4.2%
Interest Expense	$7M	$3M	$6M	$11M	$11M
Income Before Tax	$32M	$20M	$29M	$24M	$15M
Tax Expense	$19M	$8M	$8M	$7M	$2M
Net Income	$13M	$12M	$22M	$13M	$7M
Net Margin	1.6%	2.9%	4.5%	2.7%	1.8%
EPS (Diluted)	$1.12	$1.02	$1.83	$1.13	$0.64
EBITDA	$28M	$42M	$63M	$60M	$56M
Shares Outstanding	11M	12M	12M	12M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$110M	$68M	$96M	$91M	$85M	$79M	$87M	$79M
Cost of Revenue	$88M	$2M	$78M	$76M	$65M	$61M	$75M	$68M
Gross Profit	$22M	$65M	$18M	$16M	$20M	$18M	$11M	$11M
Gross Margin	19.9%	96.6%	18.3%	17.1%	23.0%	22.6%	12.9%	13.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$21K	$216K	$1K	$0	$0	$10M	$9M	$10M
Operating Expenses	$7M	$59M	$15M	$15M	$15M	$7M	$8M	$9M
Operating Income	$15M	$6M	$2M	$273K	$5M	$11M	$3M	$2M
Operating Margin	13.4%	9.5%	2.4%	0.3%	5.8%	14.0%	3.1%	2.1%
Interest Expense	$4M	$761K	$3M	$3M	$2M	$2M	$2M	$1M
Income Before Tax	$12M	$3M	-$231K	-$2M	$3M	$9M	$1M	$130K
Tax Expense	$540K	$968K	-$213K	$157K	$445K	$2M	$419K	-$248K
Net Income	$6M	$2M	-$808K	-$3M	$2M	$24M	-$3M	-$4M
Net Margin	5.9%	3.0%	-0.8%	-3.3%	1.9%	31.2%	-3.8%	-5.6%
EPS (Diluted)	$0.57	$0.18	$-0.07	$-0.26	$0.14	$2.12	$-0.29	$-0.42
EBITDA	$23M	$12M	$9M	$7M	$12M	$16M	$8M	$7M
Shares Outstanding	11M	12M	12M	12M	12M	12M	11M	11M

0RUM.L LSE