€6.20 ($6.93)

+0.00 (+0.00%)

Weekly Expected Move ±4.5%

€6 €6 €6 €6 €7

MIL · Industrials · Engineering & Construction · Tech Score Buy · Power 65 · €75.3M mcap · 9M float · 0.282% daily turnover

Analysis Technicals Weather Peers

Revenue

$51M +17.1% ▲

3Y CAGR: +41.0%

Gross Profit

$36M +301.5% ▲

3Y CAGR: +489.5%

Operating Income

$7M +40.1% ▲

Net Income

$3M +112.6% ▲

3Y CAGR: +262.5%

EPS (Diluted)

$0.29 +107.1% ▲

3Y CAGR: +260.3%

EBITDA

$7M +70.8% ▲

3Y CAGR: +149.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024
Revenue	$18M	$44M	$43M	$51M
YoY Growth	+0.0%	+143.2%	-1.6%	+17.1%
Cost of Revenue	$18M	$43M	$34M	$15M
Gross Profit	$175K	$980K	$9M	$36M
Gross Margin	1.0%	2.2%	20.6%	70.6%
R&D Expenses	$0	$0	$0	$0
SG&A Expenses	$472K	$694K	$4M	$0
Operating Expenses	$472K	$794K	$4M	$29M
Operating Income	-$297K	$186K	$5M	$7M
Operating Margin	-1.6%	0.4%	10.8%	12.9%
Interest Expense	$109K	$127K	$380K	$522K
Income Before Tax	$115K	$368K	$3M	$5M
Tax Expense	$43K	$145K	$898K	$2M
Net Income	$73K	$224K	$2M	$3M
Net Margin	0.4%	0.5%	3.8%	6.8%
EPS (Diluted)	$0.01	$0.02	$0.14	$0.29
EBITDA	$458K	$886K	$4M	$7M
Shares Outstanding	12M	12M	12M	12M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$13M	$31M	$25M	$14M	$30M	$38M	$29M	$43M
Cost of Revenue	$13M	$30M	$23M	$8M	$24M	$33M	$25M	$36M
Gross Profit	$238K	$742K	$1M	$5M	$6M	$5M	$4M	$7M
Gross Margin	1.8%	2.4%	5.5%	38.9%	20.2%	12.6%	14.0%	16.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$207K	$487K	$1M	$2M	$3M	$968K	$5M	$1M
Operating Expenses	$207K	$587K	$1M	$2M	$3M	$725K	$898K	-$69K
Operating Income	$31K	$155K	$168K	$2M	$3M	$4M	$3M	$7M
Operating Margin	0.2%	0.5%	0.7%	15.8%	11.1%	10.7%	10.9%	16.3%
Interest Expense	$51K	$76K	$155K	$226K	$247K	$347K	$331K	$0
Income Before Tax	$86K	$283K	$496K	$2M	$2M	$4M	$4M	$6M
Tax Expense	$41K	$104K	$62K	$836K	$765K	$1M	$1M	$2M
Net Income	$45K	$179K	$434K	$1M	$1M	$2M	$3M	$4M
Net Margin	0.3%	0.6%	1.8%	8.7%	4.3%	6.5%	8.8%	10.1%
EPS (Diluted)	$0.00	$0.02	$0.04	$0.10	$0.11	$0.21	$0.21	$0.48
EBITDA	$327K	$559K	$825K	$3M	$3M	$5M	$5M	$8M
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	9M

ESPE.MI MIL