€5.75 ($6.46)

-0.20 (-3.36%)

Weekly Expected Move ±3.7%

€5 €6 €6 €6 €6

MIL · Industrials · Engineering & Construction · Tech Score Buy · Power 67 · €54.3M mcap · 3M float · 0.162% daily turnover

Analysis Technicals Weather Peers

Revenue

$6M -9.2% ▼

4Y CAGR: +25.1%

Gross Profit

$8M +94.1% ▲

4Y CAGR: +86.9%

Operating Income

$2M +18.7% ▲

4Y CAGR: +70.4%

Net Income

$2M +21.2% ▲

4Y CAGR: +70.0%

EPS (Diluted)

$0.18 +0.0% ▲

4Y CAGR: +38.9%

EBITDA

$3M +33.2% ▲

4Y CAGR: +80.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$2M	$4M	$5M	$6M	$6M
YoY Growth	+0.0%	+73.7%	+19.7%	+29.7%	-9.2%
Cost of Revenue	$1M	$2M	$2M	$3M	-$3M
Gross Profit	$686K	$2M	$2M	$4M	$8M
Gross Margin	30.1%	40.6%	45.5%	70.1%	150.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1K	$0	$0	$282K	$0
Operating Expenses	$400K	$194K	$190K	$2M	$6M
Operating Income	$286K	$1M	$2M	$2M	$2M
Operating Margin	12.5%	28.2%	34.3%	33.0%	43.1%
Interest Expense	$52K	$67K	$102K	$154K	$373K
Income Before Tax	$234K	$1M	$2M	$2M	$2M
Tax Expense	$54K	$332K	$341K	$628K	$402K
Net Income	$180K	$668K	$1M	$1M	$2M
Net Margin	7.9%	16.9%	25.3%	20.2%	27.0%
EPS (Diluted)	$0.05	$0.18	$0.18	$0.18	$0.18
EBITDA	$317K	$1M	$2M	$3M	$3M
Shares Outstanding	4M	4M	7M	7M	8M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$1M	$3M	$2M	$4M	$2M	$4M	$3M	$5M
Cost of Revenue	$1M	$2M	$346K	$2M	$576K	-$3M	$454K	-$5M
Gross Profit	$283K	$2M	$2M	$2M	$1M	$7M	$2M	$10M
Gross Margin	19.2%	46.1%	84.8%	59.6%	68.9%	190.3%	82.3%	203.4%
R&D Expenses	$0	$0	$0	$0	$180	-$180	$0	$0
SG&A Expenses	$118K	$202K	$2M	$153K	$146K	-$146K	$239K	-$239K
Operating Expenses	$114K	$51K	$2M	$153K	$146K	$6M	$239K	$9M
Operating Income	$169K	$1M	$333K	$2M	$1M	$1M	$2M	$650K
Operating Margin	11.5%	44.5%	14.6%	55.7%	61.1%	34.2%	73.0%	13.5%
Interest Expense	$33K	$70K	$57K	$97K	$91K	$373K	$113K	$274K
Income Before Tax	$168K	$1M	$226K	$2M	$632K	$1M	$684K	$766K
Tax Expense	$19K	$322K	$54K	$574K	$180K	$222K	$344K	$251K
Net Income	$149K	$1M	$171K	$1M	$452K	$1M	$340K	$515K
Net Margin	10.1%	32.1%	7.5%	27.4%	24.4%	28.3%	13.2%	10.7%
EPS (Diluted)	$0.04	$0.15	$0.03	$0.15	$0.06	$0.13	$0.04	$0.05
EBITDA	$217K	$2M	$424K	$2M	$2M	$1M	$2M	$2M
Shares Outstanding	4M	7M	7M	7M	7M	8M	9M	9M

FCH.MI MIL