€2.66 ($2.98)

-0.02 (-0.75%)

Weekly Expected Move ±2.8%

€3 €3 €3 €3 €3

XETRA · Communication Services · Advertising Agencies · Tech Score Sell · Power 51 · €64.6M mcap · 12M float · 0.039% daily turnover

Analysis Technicals Weather Peers

Revenue

$90M +312.2% ▲

5Y CAGR: +32.7%

Gross Profit

$21M +2.9% ▲

5Y CAGR: -0.1%

Operating Income

$1M +216.7% ▲

5Y CAGR: -14.4%

Net Income

$2M +319.7% ▲

5Y CAGR: +1.6%

EPS (Diluted)

$0.09 +306.3% ▲

5Y CAGR: +0.8%

EBITDA

$4M +782.2% ▲

5Y CAGR: +2.3%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$26M	$112M	$98M	$22M	$90M
YoY Growth	+17.6%	+335.7%	-12.0%	-77.9%	+312.2%
Cost of Revenue	$928K	$85M	$75M	$1M	$69M
Gross Profit	$25M	$27M	$24M	$20M	$21M
Gross Margin	96.4%	23.8%	24.1%	93.2%	23.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5M	$6M	$6M	$6M	$4M
Operating Expenses	$19M	$23M	$23M	$22M	$20M
Operating Income	$5M	$3M	$298K	-$994K	$1M
Operating Margin	21.3%	2.9%	0.3%	-4.6%	1.3%
Interest Expense	$121K	$116K	$77K	$46K	$69K
Income Before Tax	$5M	$3M	$56K	-$631K	$3M
Tax Expense	$991K	$592K	$306K	$68K	$489K
Net Income	$4M	$3M	-$250K	-$944K	$2M
Net Margin	14.3%	2.3%	-0.3%	-4.3%	2.3%
EPS (Diluted)	$0.17	$0.12	$-0.01	$-0.05	$0.09
EBITDA	$7M	$4M	$1M	$433K	$4M
Shares Outstanding	21M	21M	20M	21M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$22M	$27M	$21M	$29M	$34M	$15M	$19M	$17M
Cost of Revenue	$17M	$21M	$16M	$21M	$24M	$10M	$10M	$8M
Gross Profit	$5M	$6M	$5M	$8M	$10M	$5M	$9M	$9M
Gross Margin	23.0%	21.3%	24.3%	28.9%	28.9%	36.3%	47.6%	50.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$100K	$124K
SG&A Expenses	$5M	$5M	$5M	$8M	$9M	$5M	$9M	$9M
Operating Expenses	$5M	$5M	$5M	$8M	$9M	$5M	$8M	$8M
Operating Income	$275K	$601K	-$80K	$228K	$517K	$905K	$765K	$833K
Operating Margin	1.3%	2.3%	-0.4%	0.8%	1.5%	6.0%	4.1%	4.9%
Interest Expense	$13K	$26K	$17K	$75K	$24K	$18K	$25K	$3K
Income Before Tax	$343K	$2M	-$54K	$505K	$578K	$1M	$745K	$850K
Tax Expense	$74K	$212K	$71K	$240K	-$212K	$513K	$295K	$406K
Net Income	$178K	$2M	-$186K	-$107K	$471K	$573K	$155K	$112K
Net Margin	0.8%	7.2%	-0.9%	-0.4%	1.4%	3.8%	0.8%	0.7%
EPS (Diluted)	$0.01	$0.09	$-0.01	$-0.00	$0.02	$0.02	$0.01	$0.00
EBITDA	$566K	$2M	$127K	$1M	$1M	$2M	$2M	$2M
Shares Outstanding	22M	22M	22M	23M	24M	24M	25M	25M

APM.DE XETRA