€1.64 ($1.85)

+0.09 (+5.81%)

Weekly Expected Move ±6.2%

€1 €2 €2 €2 €2

MIL · Communication Services · Telecommunications Services · Tech Score Sell · Power 49 · €12.0M mcap · 1M float · 0.978% daily turnover

Analysis Technicals Weather Peers

Revenue

$26M +16.5% ▲

5Y CAGR: +9.5%

Gross Profit

$4M -56.2% ▼

5Y CAGR: -2.8%

Operating Income

$2M +108.5% ▲

5Y CAGR: +16.1%

Net Income

$1M +144.8% ▲

5Y CAGR: +19.3%

EPS (Diluted)

$0.17 +148.9% ▲

5Y CAGR: +17.6%

EBITDA

$5M +56.7% ▲

5Y CAGR: +23.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$16M	$18M	$28M	$23M	$26M
YoY Growth	-2.6%	+12.7%	+53.2%	-19.5%	+16.5%
Cost of Revenue	$12M	$14M	$28M	$16M	$23M
Gross Profit	$4M	$4M	-$44K	$8M	$4M
Gross Margin	27.0%	22.2%	-0.2%	37.1%	13.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$394K	$471K	$652K	$500K	$2M
Operating Expenses	$3M	$4M	$652K	$7M	$4M
Operating Income	$2M	-$38K	-$696K	$1000K	$2M
Operating Margin	13.9%	-0.2%	-2.5%	4.4%	7.9%
Interest Expense	$216K	$260K	$351K	$529K	$624K
Income Before Tax	$1M	$281K	-$799K	$654K	$2M
Tax Expense	$325K	$42K	$0	$142K	$585K
Net Income	$695K	$238K	-$799K	$512K	$1M
Net Margin	4.3%	1.3%	-2.8%	2.3%	4.7%
EPS (Diluted)	$0.10	$0.03	$-0.11	$0.07	$0.17
EBITDA	$2M	$2M	$998K	$3M	$5M
Shares Outstanding	7M	7M	7M	7M	7M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$16M	$10M	$12M	$12M	$14M	$13M	$13M	$13M
Cost of Revenue	$16M	$10M	$9M	$8M	$12M	$8M	$12M	$12M
Gross Profit	$11K	$580K	$4M	$4M	$2M	$4M	$898K	$1M
Gross Margin	0.1%	5.6%	28.9%	34.2%	14.9%	34.1%	6.9%	9.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$307K	$299K	$2M	$2M	$1M	$2M	$758K	$369K
Operating Expenses	$307K	$289K	$2M	$2M	$1M	$2M	$625K	$356K
Operating Income	-$296K	$291K	$2M	$2M	$897K	$2M	-$934K	$827K
Operating Margin	-1.9%	2.8%	12.9%	19.1%	6.2%	16.9%	-7.2%	6.3%
Interest Expense	$190K	$269K	$260K	$329K	$295K	$275K	$232K	$250K
Income Before Tax	-$369K	$127K	$527K	$941K	$897K	$754K	$174K	$656K
Tax Expense	$5	$80K	$62K	$335K	$250K	$267K	$171K	$247K
Net Income	-$369K	$47K	$465K	$606K	$647K	$487K	$4K	$409K
Net Margin	-2.4%	0.5%	3.8%	5.0%	4.5%	3.8%	0.0%	3.1%
EPS (Diluted)	$-0.05	$0.01	$0.06	$0.08	$0.09	$0.07	$0.00	$0.06
EBITDA	$716K	$1M	$2M	$4M	$2M	$2M	$1M	$2M
Shares Outstanding	7M	7M	7M	7M	7M	7M	7M	7M

CVG.MI MIL