€109.50 ($122.71)

+0.00 (+0.00%)

Weekly Expected Move ±4.1%

€101 €105 €110 €114 €118

PAR · Financial Services · Banks - Regional · Tech Score Sell · Power 43 · €239.7M mcap · 1M float · 0.058% daily turnover

Analysis Technicals Weather Peers

Revenue

$977M +267.2% ▲

5Y CAGR: +19.7%

Gross Profit

$301M +13.1% ▲

5Y CAGR: -5.4%

Operating Income

$70M +9.3% ▲

5Y CAGR: +17.8%

Net Income

$65M +1.6% ▲

5Y CAGR: +25.7%

EPS (Diluted)

$10.84 +1.5% ▲

5Y CAGR: +25.8%

EBITDA

$81M +0.0% ▲

5Y CAGR: +21.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$455M	$519M	$256M	$266M	$977M
YoY Growth	+14.4%	+14.2%	-50.7%	+3.9%	+267.2%
Cost of Revenue	$129M	$158M	-$4K	$729M	$676M
Gross Profit	$267M	$289M	$286M	$266M	$301M
Gross Margin	58.7%	55.7%	111.8%	100.0%	30.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$10M	$64M	$62M	$64M	$123M
Operating Expenses	$186M	$202M	$15M	$202M	$230M
Operating Income	$82M	$84M	$71M	$64M	$70M
Operating Margin	17.9%	16.2%	27.8%	24.2%	7.2%
Interest Expense	$129M	$158M	$580M	$729M	$641M
Income Before Tax	$81M	$87M	$67M	$70M	$71M
Tax Expense	$20M	$13M	$7M	$5M	$5M
Net Income	$62M	$74M	$61M	$64M	$65M
Net Margin	13.5%	14.2%	23.7%	24.2%	6.7%
EPS (Diluted)	$10.17	$12.23	$10.04	$10.68	$10.84
EBITDA	$91M	$94M	$77M	$0	$81M
Shares Outstanding	6M	6M	6M	6M	6M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$254M	$433M	$144M	$559M	$507M	$157M	$452M	$501M
Cost of Revenue	$0	$0	$361M	$222M	$507M	$0	$320M	$313M
Gross Profit	$254M	$433M	-$217M	$156M	$109M	$157M	$132M	$187M
Gross Margin	100.0%	100.0%	-151.0%	27.9%	21.5%	100.0%	29.2%	37.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5M	$5M	$5M	$114M	$0	$5M	$61M	$65M
Operating Expenses	$61M	$56M	$10M	$5M	$6M	$5M	$114M	$119M
Operating Income	$28M	$42M	$29M	$52M	$7M	$152M	-$82M	$68M
Operating Margin	11.1%	9.8%	20.0%	9.3%	1.3%	96.9%	-18.1%	13.5%
Interest Expense	$388K	$708K	$0	$834K	$0	$0	$305M	$309M
Income Before Tax	$28M	$42M	$25M	$58M	$12M	$53M	$18M	$68M
Tax Expense	$6M	$2M	$5M	$3M	$2M	$2M	$3M	$5M
Net Income	$23M	$41M	$20M	$55M	$10M	$51M	$14M	$63M
Net Margin	9.0%	9.4%	14.0%	9.8%	1.9%	32.5%	3.2%	12.5%
EPS (Diluted)	$3.77	$6.72	$3.32	$9.05	$1.62	$8.42	$2.39	$10.40
EBITDA	$33M	$47M	$0	$58M	$12M	$53M	$28M	$73M
Shares Outstanding	6M	6M	6M	6M	6M	6M	6M	6M

CIV.PA PAR