Also trades as: 0QQ4.L (LSE) · $vol 0M

CHF 1,140.00 ($1,374)

-15.00 (-1.30%)

Weekly Expected Move ±2.3%

CHF 1102 CHF 1128 CHF 1155 CHF 1182 CHF 1208

SIX · Financial Services · Banks - Regional · Tech Score Buy · Power 57 · CHF 650.6M mcap · 557842 float · 0.052% daily turnover

Revenue

$688M +44.5% ▲

5Y CAGR: +11.1%

Gross Profit

$525M +10.3% ▲

5Y CAGR: +5.3%

Operating Income

$173M -7.9% ▼

5Y CAGR: +4.4%

Net Income

$120M -28.1% ▼

5Y CAGR: -2.8%

EPS (Diluted)

$211.34 -28.5% ▼

5Y CAGR: +27.1%

EBITDA

$242M +49.1% ▲

5Y CAGR: +11.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$394M	$442M	$458M	$476M	$688M
YoY Growth	-2.9%	+12.2%	+3.6%	+3.9%	+44.5%
Cost of Revenue	-$6M	$25M	$305M	-$1K	$162M
Gross Profit	$386M	$404M	$458M	$476M	$525M
Gross Margin	97.8%	91.4%	100.0%	100.0%	76.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$219M	$244M	$941K	$1M	$171M
Operating Expenses	$219M	$277M	$310M	$288M	$352M
Operating Income	$129M	$126M	$147M	$188M	$173M
Operating Margin	32.6%	28.6%	32.1%	39.5%	25.2%
Interest Expense	$0	$25M	$305M	$352M	$181M
Income Before Tax	$129M	$127M	$148M	$162M	$173M
Tax Expense	-$1M	-$3M	-$4M	-$4M	$18M
Net Income	$130M	$130M	$153M	$166M	$120M
Net Margin	33.1%	29.4%	33.3%	35.0%	17.4%
EPS (Diluted)	$230.93	$230.71	$271.81	$295.41	$211.34
EBITDA	$151M	$158M	$175M	$162M	$242M
Shares Outstanding	564431	564316	561079	563261	565723

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$241M	$347M	$428M	$215M	$414M	$239M	$286M	$319M
Cost of Revenue	$0	$0	$0	-$211M	$414M	$0	$57M	$72M
Gross Profit	$241M	$347M	$428M	$427M	$49M	$239M	$229M	$247M
Gross Margin	100.0%	100.0%	100.0%	198.1%	11.9%	100.0%	80.2%	77.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$139M	$117M	$150M	$140M	$153M	$189M	$79M	$80M
Operating Expenses	$45M	$48M	$150M	$140M	$137M	$189M	$156M	$150M
Operating Income	$75M	$61M	$86M	$90M	$98M	$50M	$73M	$97M
Operating Margin	31.3%	17.6%	20.1%	41.9%	23.6%	21.0%	25.7%	30.4%
Interest Expense	$0	$0	$0	$0	$0	$0	$72M	$70M
Income Before Tax	$76M	$61M	$87M	$65M	$98M	$100M	$73M	$97M
Tax Expense	-$2M	-$2M	-$2M	-$2M	-$2M	$8M	$11M	$554K
Net Income	$78M	$63M	$89M	$67M	$99M	$102M	$38M	$96M
Net Margin	32.4%	18.2%	20.8%	31.1%	24.0%	42.6%	13.3%	30.2%
EPS (Diluted)	$138.18	$112.04	$159.12	$119.52	$176.36	$144.85	$67.11	$170.21
EBITDA	$93M	$74M	$101M	$65M	$98M	$99M	$143M	$97M
Shares Outstanding	564316	564316	561079	561079	563261	563261	565723	565723

BLKB.SW SIX