€26.20 ($29.39)

+0.00 (+0.00%)

Weekly Expected Move ±2.8%

€25 €25 €26 €27 €28

XETRA · Technology · Hardware, Equipment & Parts · Tech Score Strong Sell · Power 37 · €92.4M mcap · 1M float · 0.037% daily turnover

Analysis Technicals Weather Peers

Revenue

$213M -5.9% ▼

5Y CAGR: +2.1%

Gross Profit

$26M -39.3% ▼

5Y CAGR: -9.2%

Operating Income

-$5M -167.7% ▼

Net Income

-$5M -182.1% ▼

EPS (Diluted)

$-1.30 -182.3% ▼

EBITDA

$6M -72.3% ▼

5Y CAGR: -19.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$195M	$276M	$283M	$226M	$213M
YoY Growth	+1.3%	+41.7%	+2.6%	-20.1%	-5.9%
Cost of Revenue	$152M	$212M	$224M	$184M	$187M
Gross Profit	$42M	$64M	$60M	$42M	$26M
Gross Margin	21.8%	23.1%	21.0%	18.8%	12.1%
R&D Expenses	$6M	$7M	$7M	$6M	$7M
SG&A Expenses	$25M	$30M	$30M	$29M	$24M
Operating Expenses	$31M	$37M	$37M	$35M	$31M
Operating Income	$12M	$27M	$22M	$7M	-$5M
Operating Margin	6.0%	9.8%	7.9%	3.2%	-2.3%
Interest Expense	$523K	$949K	$2M	$1M	$1M
Income Before Tax	$11M	$27M	$21M	$8M	-$6M
Tax Expense	$3M	$9M	$6M	$2M	-$2M
Net Income	$8M	$18M	$14M	$6M	-$5M
Net Margin	4.1%	6.7%	5.1%	2.5%	-2.1%
EPS (Diluted)	$2.24	$5.21	$4.11	$1.58	$-1.30
EBITDA	$18M	$34M	$29M	$21M	$6M
Shares Outstanding	4M	4M	4M	4M	4M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$58M	$54M	$54M	$54M	$52M	$53M	$52M	$52M
Cost of Revenue	$47M	$44M	$46M	$45M	$46M	$45M	$43M	$43M
Gross Profit	$10M	$10M	$8M	$8M	$7M	$8M	$9M	$9M
Gross Margin	18.2%	18.3%	14.7%	15.5%	12.6%	14.7%	17.1%	17.5%
R&D Expenses	$1M	$1M	$2M	$2M	$2M	$1M	$2M	$2M
SG&A Expenses	$7M	$9M	$8M	$7M	$7M	$7M	$7M	$6M
Operating Expenses	$8M	$10M	$10M	$9M	$9M	$8M	$9M	$8M
Operating Income	$2M	-$443K	-$2M	-$378K	-$2M	-$499K	$204K	$513K
Operating Margin	3.6%	-0.8%	-3.6%	-0.7%	-4.1%	-0.9%	0.4%	1.0%
Interest Expense	$300K	$226K	$307K	$296K	$523K	$263K	$529K	$50K
Income Before Tax	$2M	$1M	-$2M	-$213K	-$3M	-$698K	-$171K	$321K
Tax Expense	$726K	$564K	$239K	$196K	$543K	-$3M	$152K	$606K
Net Income	$1M	$472K	-$2M	-$410K	-$4M	$2M	-$323K	-$285K
Net Margin	2.5%	0.9%	-4.5%	-0.8%	-6.8%	3.5%	-0.6%	-0.6%
EPS (Diluted)	$0.42	$0.13	$-0.69	$-0.12	$-1.01	$0.52	$-0.09	$-0.08
EBITDA	$4M	$8M	$1M	$3M	$458K	$2M	$3M	$3M
Shares Outstanding	4M	4M	4M	4M	4M	4M	4M	4M

DAM.DE XETRA