€8.72 ($9.78)

-0.55 (-5.93%)

Weekly Expected Move ±6.0%

€8 €8 €9 €9 €10

PAR · Communication Services · Advertising Agencies · Tech Score Strong Sell · Power 37 · €40.4M mcap · 4M float · 0.149% daily turnover

Analysis Technicals Weather Peers

Revenue

$64M +2.6% ▲

5Y CAGR: +14.7%

Gross Profit

$43M +148.8% ▲

5Y CAGR: +45.1%

Operating Income

$7M +44.2% ▲

5Y CAGR: +15.9%

Net Income

$4M +59.3% ▲

5Y CAGR: +15.8%

EPS (Diluted)

$0.94 +62.1% ▲

5Y CAGR: +14.9%

EBITDA

$13M +29.0% ▲

5Y CAGR: +16.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$34M	$44M	$61M	$63M	$64M
YoY Growth	+5.4%	+29.2%	+39.5%	+2.0%	+2.6%
Cost of Revenue	$27M	$34M	$49M	$45M	$21M
Gross Profit	$7M	$10M	$12M	$17M	$43M
Gross Margin	20.3%	22.7%	20.0%	27.8%	67.3%
R&D Expenses	$5K	$5K	$5K	$0	$0
SG&A Expenses	$470K	$574K	$757K	$2M	$684K
Operating Expenses	$4M	$4M	$6M	$13M	$36M
Operating Income	$3M	$6M	$6M	$5M	$7M
Operating Margin	8.2%	13.3%	10.1%	7.7%	10.8%
Interest Expense	$103K	$151K	$269K	$338K	$417K
Income Before Tax	$3M	$6M	$5M	$4M	$7M
Tax Expense	$625K	$959K	$1M	$1M	$2M
Net Income	$2M	$5M	$4M	$3M	$4M
Net Margin	6.0%	10.9%	6.4%	4.5%	6.9%
EPS (Diluted)	$0.49	$1.06	$0.82	$0.58	$0.94
EBITDA	$6M	$9M	$11M	$10M	$13M
Shares Outstanding	4M	5M	5M	5M	5M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$29M	$32M	$30M	$33M	$31M	$34M	$44M	$48M
Cost of Revenue	$24M	$25M	$26M	$22M	$25M	$26M	$35M	$43M
Gross Profit	$5M	$7M	$4M	$11M	$5M	$8M	$8M	$5M
Gross Margin	18.5%	21.4%	12.0%	33.3%	17.3%	22.6%	18.7%	10.4%
R&D Expenses	$0	$5K	$5K	$5K	$0	$0	$0	$0
SG&A Expenses	$3M	$3M	$3M	$921K	$1M	$3M	$4M	$5M
Operating Expenses	$3M	$4M	$3M	$7M	$3M	$3M	$3M	$5M
Operating Income	$3M	$3M	$339K	$4M	$2M	$5M	$5M	$371K
Operating Margin	8.9%	9.9%	1.1%	13.5%	7.6%	13.8%	11.5%	0.8%
Interest Expense	$232K	$37K	$146K	$193K	$159K	$258K	$1M	$1M
Income Before Tax	$3M	$2M	$81K	$4M	$2M	$4M	$3M	-$997K
Tax Expense	$674K	$363K	$234K	$1M	$823K	$1M	$884K	-$2M
Net Income	$2M	$2M	-$71K	$3M	$2M	$3M	$2M	$817K
Net Margin	6.3%	6.5%	-0.2%	8.7%	5.1%	8.6%	5.0%	1.7%
EPS (Diluted)	$0.39	$0.43	$-0.02	$0.57	$0.33	$0.61	$0.45	$0.17
EBITDA	$5M	$6M	$3M	$7M	$5M	$8M	$9M	$11M
Shares Outstanding	5M	5M	5M	5M	5M	5M	5M	5M

ALBLD.PA PAR