€11.85 ($13.31)

+0.10 (+0.85%)

Weekly Expected Move ±4.8%

€11 €11 €12 €12 €13

MIL · Technology · Hardware, Equipment & Parts · Tech Score Neutral · Power 43 · €168.3M mcap · 6M float · 0.163% daily turnover

Revenue

$139M +4.8% ▲

5Y CAGR: +1.6%

Gross Profit

$99M +4.2% ▲

5Y CAGR: +9.4%

Operating Income

$14M -5.2% ▼

5Y CAGR: +12.1%

Net Income

$10M -11.4% ▼

5Y CAGR: +17.8%

EPS (Diluted)

$0.69 -11.5% ▼

5Y CAGR: +18.1%

EBITDA

$22M -2.7% ▼

5Y CAGR: +6.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$116M	$133M	$133M	$133M	$139M
YoY Growth	-9.5%	+14.0%	+0.2%	-0.1%	+4.8%
Cost of Revenue	$54M	$62M	$61M	$37M	$39M
Gross Profit	$62M	$71M	$72M	$95M	$99M
Gross Margin	53.6%	53.3%	54.1%	72.0%	71.6%
R&D Expenses	$0	$818K	$0	$1M	$0
SG&A Expenses	$0	$0	$48M	$1M	$0
Operating Expenses	$48M	$55M	$49M	$80M	$85M
Operating Income	$14M	$16M	$17M	$15M	$14M
Operating Margin	12.2%	11.8%	12.5%	11.4%	10.3%
Interest Expense	$458K	$325K	$465K	$987K	$0
Income Before Tax	$16M	$18M	$17M	$15M	$14M
Tax Expense	$4M	$4M	$5M	$4M	$4M
Net Income	$14M	$10M	$12M	$11M	$10M
Net Margin	11.8%	7.5%	8.8%	8.4%	7.1%
EPS (Diluted)	$0.95	$0.70	$0.82	$0.78	$0.69
EBITDA	$23M	$25M	$24M	$23M	$22M
Shares Outstanding	14M	14M	14M	14M	14M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$33M	$32M	$36M	$35M	$34M	$34M	$36M	$37M
Cost of Revenue	$14M	-$7M	$10M	$11M	$9M	$10M	$10M	$33M
Gross Profit	$19M	$39M	$27M	$24M	$25M	$24M	$27M	$4M
Gross Margin	57.3%	121.0%	73.2%	69.5%	73.3%	70.2%	73.7%	11.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$381K	$598K	$451K	$0	$0	$0	$0	$503K
Operating Expenses	$15M	$37M	$21M	$20M	$22M	$22M	$22M	$231K
Operating Income	$4M	$2M	$6M	$4M	$3M	$1M	$5M	$4M
Operating Margin	12.7%	5.3%	16.1%	11.2%	9.2%	4.3%	13.8%	10.8%
Interest Expense	$271K	$238K	$191K	$217K	$276K	$0	$0	$150K
Income Before Tax	$4M	$2M	$6M	$3M	$3M	$2M	$5M	$4M
Tax Expense	$953K	$959K	$2M	$852K	$751K	$610K	$1M	$987K
Net Income	$3M	$1M	$4M	$3M	$2M	$1M	$4M	$3M
Net Margin	9.0%	3.3%	11.2%	7.2%	6.4%	3.2%	10.2%	8.2%
EPS (Diluted)	$0.21	$0.07	$0.29	$0.18	$0.15	$0.08	$0.26	$0.21
EBITDA	$5M	$4M	$8M	$6M	$5M	$4M	$7M	$6M
Shares Outstanding	14M	14M	14M	14M	14M	14M	14M	14M

GE.MI MIL