€1.16 ($1.30)

-0.00 (-0.00%)

Weekly Expected Move ±3.3%

€1 €1 €1 €1 €1

MIL · Technology · Software - Infrastructure · Tech Score Strong Sell · Power 38 · €47.4M mcap · 17M float · 0.242% daily turnover

Analysis Technicals Weather Peers

Revenue

$23M +14.8% ▲

5Y CAGR: +31.7%

Gross Profit

$19M +178.3% ▲

5Y CAGR: +36.2%

Operating Income

$7M +13.6% ▲

5Y CAGR: +43.0%

Net Income

$4M +10.4% ▲

5Y CAGR: +44.1%

EPS (Diluted)

$0.11 +14.3% ▲

5Y CAGR: +42.8%

EBITDA

$10M +6.0% ▲

5Y CAGR: +32.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$6M	$9M	$18M	$20M	$23M
YoY Growth	+4.8%	+46.9%	+94.2%	+15.5%	+14.8%
Cost of Revenue	$2M	$3M	$4M	$12M	$5M
Gross Profit	$4M	$6M	$12M	$7M	$19M
Gross Margin	68.6%	67.1%	65.8%	33.2%	80.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$237K	$360K	$624K	$387K	$0
Operating Expenses	$4M	$6M	$7M	$387K	$12M
Operating Income	$188K	$416K	$7M	$6M	$7M
Operating Margin	3.0%	4.6%	39.4%	30.0%	29.7%
Interest Expense	$93K	$108K	$240K	$489K	$485K
Income Before Tax	$97K	$279K	$4M	$6M	$6M
Tax Expense	$41K	$108K	$1M	$2M	$2M
Net Income	$56K	$174K	$3M	$4M	$4M
Net Margin	0.9%	1.9%	15.9%	19.5%	18.8%
EPS (Diluted)	$0.00	$0.00	$0.07	$0.10	$0.11
EBITDA	$2M	$2M	$7M	$9M	$10M
Shares Outstanding	39M	40M	40M	41M	41M

Line Item	FY2021 Q4	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2
Revenue	$5M	$6M	$10M	$8M	$13M	$10M	$13M	$10M
Cost of Revenue	$4M	$5M	$6M	$6M	$7M	$7M	-$2M	$8M
Gross Profit	$875K	$960K	$4M	$2M	$7M	$3M	$16M	$3M
Gross Margin	16.4%	16.5%	38.3%	26.6%	49.9%	30.8%	118.5%	24.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$201K	$235K	$389K	$343K	$44K	$227K	-$227K	$259K
Operating Expenses	$45K	$60K	$289K	$240K	$44K	$227K	$12M	$259K
Operating Income	$830K	$900K	$3M	$2M	$7M	$3M	$4M	$2M
Operating Margin	15.5%	15.5%	35.3%	23.5%	49.5%	28.5%	30.5%	21.7%
Interest Expense	$0	$0	$131K	$150K	$339K	$202K	$485K	$207K
Income Before Tax	$753K	$800K	$3M	$2M	$4M	$1M	$5M	$558K
Tax Expense	$61K	$318K	$994K	$570K	$1M	$450K	$1M	$245K
Net Income	$692K	$499K	$2M	$1M	$3M	$866K	$4M	$313K
Net Margin	12.9%	8.6%	23.5%	14.8%	21.2%	8.6%	26.6%	3.0%
EPS (Diluted)	$0.02	$0.01	$0.06	$0.03	$0.07	$0.02	$0.09	$0.01
EBITDA	$2M	$2M	$5M	$3M	$6M	$6M	$4M	$2M
Shares Outstanding	39M	40M	40M	40M	41M	41M	41M	41M

CYB.MI MIL