Also trades as: FCRIF (OTC)

€10.30 ($11.53)

+0.00 (+0.00%)

Weekly Expected Move ±1.5%

€10 €10 €10 €10 €11

XETRA · Real Estate · Real Estate - Services · Tech Score Sell · Power 38 · €101.7M mcap · 3M float · 0.019% daily turnover

Analysis Technicals Weather Peers

Revenue

$54M -4.6% ▼

5Y CAGR: +1.5%

Gross Profit

$48M -3.9% ▼

5Y CAGR: +2.8%

Operating Income

$40M -3.0% ▼

5Y CAGR: +4.0%

Net Income

$22M +151.1% ▲

5Y CAGR: +17.5%

EPS (Diluted)

$2.21 +148.3% ▲

5Y CAGR: +8.9%

EBITDA

$40M +54.0% ▲

5Y CAGR: +4.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$40M	$54M	$37M	$57M	$54M
YoY Growth	-19.2%	+33.6%	-31.5%	+52.8%	-4.6%
Cost of Revenue	$7M	$8M	$8M	$7M	$6M
Gross Profit	$34M	$47M	$29M	$50M	$48M
Gross Margin	83.6%	86.1%	78.3%	87.7%	88.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2M	$1M	$1M	$1M	$1M
Operating Expenses	$9M	$8M	$11M	$16M	$8M
Operating Income	$25M	$39M	$18M	$41M	$40M
Operating Margin	61.0%	71.5%	47.6%	71.9%	73.1%
Interest Expense	$0	$8M	$10M	$15M	$16M
Income Before Tax	$12M	$15M	$17M	$10M	$23M
Tax Expense	$2M	$3M	$3M	$1M	$1M
Net Income	$10M	$12M	$14M	$9M	$22M
Net Margin	23.6%	22.5%	38.2%	15.4%	40.4%
EPS (Diluted)	$1.03	$1.25	$1.45	$0.89	$2.21
EBITDA	$25M	$39M	$19M	$26M	$40M
Shares Outstanding	9M	10M	10M	10M	10M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$20M	$32M	$20M	$18M	$36M	$16M	$17M	$14M
Cost of Revenue	$3M	$4M	$4M	$2M	$4M	$3M	$4M	$0
Gross Profit	$17M	$27M	$16M	$23M	$24M	$16M	$14M	$14M
Gross Margin	83.5%	86.9%	79.4%	128.0%	68.1%	100.0%	78.6%	100.0%
R&D Expenses	$64K	$141K	$661K	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$3M	$3M	$2M	$5M	$2M	-$385K	$2M
Operating Expenses	$5M	$7M	$9M	$3M	$5M	$6M	$2M	$5M
Operating Income	$9M	$23M	$10M	$20M	$19M	$10M	$13M	$9M
Operating Margin	44.4%	72.5%	53.1%	110.0%	54.4%	63.6%	77.1%	63.8%
Interest Expense	$7M	$7M	$8M	$0	$0	$0	$6M	$0
Income Before Tax	$8M	$6M	$4M	$5M	$18M	$4M	$3M	$4M
Tax Expense	$2M	$225K	$1M	$549K	$735K	$458K	-$5M	$369K
Net Income	$7M	$6M	$3M	$4M	$18M	$4M	$8M	$3M
Net Margin	32.0%	17.6%	16.1%	23.2%	49.1%	28.3%	46.6%	22.3%
EPS (Diluted)	$0.67	$0.57	$0.32	$0.43	$1.78	$0.45	$0.82	$0.32
EBITDA	$10M	$23M	$3M	$21M	$20M	$13M	$7M	$0
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	10M

FC9.DE XETRA