ILM1.DE XETRA
Medios AG
1W: -5.8%
1M: -4.8%
3M: -13.9%
YTD: -37.6%
1Y: -30.2%
3Y: -31.6%
5Y: -72.5%
€10.36 ($11.66)
-0.70 (-6.33%)
Weekly Expected Move ±5.8%
€9
€10
€10
€11
€12
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$2.1B
+10.4% ▲
5Y CAGR: +27.1%
Gross Profit
$92M
-39.3% ▼
5Y CAGR: +19.6%
Operating Income
$42M
+31.8% ▲
5Y CAGR: +34.3%
Net Income
$15M
+22.4% ▲
5Y CAGR: +22.7%
EPS (Diluted)
$0.61
+19.6% ▲
5Y CAGR: +11.8%
EBITDA
$80M
+24.4% ▲
5Y CAGR: +43.4%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $1.4B | $1.6B | $1.8B | $1.9B | $2.1B |
| YoY Growth | +116.7% | +18.7% | +10.8% | +5.5% | +10.4% |
| Cost of Revenue | $1.3B | $1.5B | $1.7B | $1.7B | $2.0B |
| Gross Profit | $68M | $107M | $109M | $151M | $92M |
| Gross Margin | 5.0% | 6.6% | 6.1% | 8.0% | 4.4% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $5M | $6M | $8M | $17M | $50M |
| Operating Expenses | $54M | $79M | $78M | $120M | $50M |
| Operating Income | $15M | $29M | $31M | $32M | $42M |
| Operating Margin | 1.1% | 1.8% | 1.8% | 1.7% | 2.0% |
| Interest Expense | $2M | $1M | $2M | $11M | $19M |
| Income Before Tax | $14M | $28M | $29M | $22M | $28M |
| Tax Expense | $6M | $9M | $11M | $9M | $13M |
| Net Income | $7M | $18M | $19M | $13M | $15M |
| Net Margin | 0.5% | 1.1% | 1.1% | 0.7% | 0.7% |
| EPS (Diluted) | $0.37 | $0.77 | $0.79 | $0.51 | $0.61 |
| EBITDA | $35M | $51M | $53M | $64M | $80M |
| Shares Outstanding | 20M | 24M | 24M | 24M | 25M |