€840.00 ($945.29)

+0.00 (+0.00%)

PAR · Energy · Oil & Gas Refining & Marketing · Tech Score Strong Sell · Power 40 · €82.2M mcap · 11761 float · 0.077% daily turnover

Analysis Technicals Weather Peers

Revenue

$21M +8.9% ▲

5Y CAGR: +4.4%

Gross Profit

$16M +31.1% ▲

5Y CAGR: +12.9%

Operating Income

$8M +49.0% ▲

5Y CAGR: +11.4%

Net Income

$6M +42.8% ▲

5Y CAGR: +13.7%

EPS (Diluted)

$62.73 +42.8% ▲

5Y CAGR: +13.7%

EBITDA

$13M +101.0% ▲

5Y CAGR: +18.0%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$16M	$16M	$17M	$19M	$21M
YoY Growth	-2.9%	-1.4%	+7.2%	+10.9%	+8.9%
Cost of Revenue	$8M	$9M	$8M	$7M	$5M
Gross Profit	$8M	$8M	$9M	$12M	$16M
Gross Margin	49.9%	47.0%	51.6%	64.5%	77.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$804K	$815K	$800K	$3M	$4M
Operating Expenses	$5M	$3M	$3M	$7M	$8M
Operating Income	$4M	$5M	$5M	$5M	$8M
Operating Margin	22.0%	28.4%	31.6%	26.9%	36.8%
Interest Expense	$0	$0	$0	$0	$433
Income Before Tax	$4M	$5M	$6M	$6M	$8M
Tax Expense	$1M	$1M	$1M	$1M	$2M
Net Income	$3M	$4M	$4M	$4M	$6M
Net Margin	17.7%	22.5%	24.5%	22.5%	29.5%
EPS (Diluted)	$29.52	$36.96	$43.23	$43.93	$62.73
EBITDA	$5M	$5M	$6M	$6M	$13M
Shares Outstanding	97800	97800	97800	97800	97800

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$9M	$9M	$10M	$10M	$12M	$10M	$10M	$10M
Cost of Revenue	$4M	$4M	$4M	$3M	$3M	$5M	$5M	$5M
Gross Profit	$4M	$5M	$6M	$7M	$9M	$6M	$5M	$5M
Gross Margin	50.6%	56.7%	62.4%	68.2%	72.1%	53.9%	50.7%	50.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$395K	$427K	$2M	$2M	$347K	$383K	$432K	$451K
Operating Expenses	$1M	$2M	$4M	$4M	$4M	$3M	$1M	$2M
Operating Income	$3M	$3M	$2M	$3M	$5M	$3M	$4M	$3M
Operating Margin	35.2%	33.3%	21.0%	29.8%	39.1%	28.2%	35.9%	28.2%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$3M	$3M	$3M	$3M	$5M	$3M	$4M	$3M
Tax Expense	$839K	$808K	$658K	$840K	$1M	$806K	$960K	$724K
Net Income	$2M	$2M	$2M	$2M	$4M	$2M	$3M	$2M
Net Margin	27.6%	26.3%	19.0%	24.3%	31.0%	22.6%	27.8%	22.6%
EPS (Diluted)	$24.77	$24.67	$19.26	$25.34	$37.40	$23.76	$28.57	$22.18
EBITDA	$3M	$3M	$3M	$4M	$6M	$3M	$4M	$3M
Shares Outstanding	97800	97800	97800	97800	97800	97800	97800	97800

DPAM.PA PAR