€8.98 ($10.11)

-0.00 (-0.00%)

Weekly Expected Move ±4.5%

€8 €9 €9 €9 €10

MIL · Communication Services · Telecommunications Services · Tech Score Neutral · Power 52 · €142.9M mcap · 5M float · 0.158% daily turnover

Analysis Technicals Weather Peers

Revenue

$55M +10.2% ▲

5Y CAGR: +21.1%

Gross Profit

$53M +52.5% ▲

5Y CAGR: +24.3%

Operating Income

$12M -44.3% ▼

5Y CAGR: +15.8%

Net Income

$7M -15.9% ▼

5Y CAGR: +9.8%

EPS (Diluted)

$0.43 -17.3% ▼

5Y CAGR: +9.8%

EBITDA

$24M +5.9% ▲

5Y CAGR: +23.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$36M	$40M	$46M	$50M	$55M
YoY Growth	+71.7%	+11.3%	+12.6%	+10.0%	+10.2%
Cost of Revenue	$6M	$6M	$8M	$15M	$2M
Gross Profit	$31M	$40M	$31M	$35M	$53M
Gross Margin	84.1%	99.7%	67.4%	69.7%	96.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$14M	$14M	$16M	$5M	$6M
Operating Expenses	$22M	$23M	$26M	$13M	$41M
Operating Income	$8M	$12M	$12M	$22M	$12M
Operating Margin	21.2%	30.3%	26.3%	44.4%	22.4%
Interest Expense	$171K	$158K	$241K	$1M	$2M
Income Before Tax	$8M	$12M	$12M	$12M	$10M
Tax Expense	$2M	$3M	$4M	$3M	$3M
Net Income	$6M	$9M	$9M	$8M	$7M
Net Margin	16.8%	21.3%	19.0%	16.3%	12.5%
EPS (Diluted)	$0.39	$0.54	$0.55	$0.52	$0.43
EBITDA	$14M	$18M	$20M	$23M	$24M
Shares Outstanding	16M	16M	16M	16M	16M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$23M	$25M	$26M	$26M	$29M	$28M	$28M	$29M
Cost of Revenue	$8M	$8M	$7M	$8M	$13M	$16M	$31M	$19M
Gross Profit	$14M	$17M	$18M	$18M	$17M	$12M	-$3M	$11M
Gross Margin	62.3%	67.5%	71.8%	67.8%	57.2%	41.6%	-10.9%	36.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8M	$6M	$7M	$6M	$11M	$6M	-$3M	$4M
Operating Expenses	$8M	$10M	$12M	$6M	$11M	$6M	-$9M	$4M
Operating Income	$6M	$6M	$6M	$12M	$6M	$6M	$6M	$7M
Operating Margin	27.2%	24.6%	24.8%	44.5%	19.3%	21.7%	20.1%	22.6%
Interest Expense	$209K	$0	$0	$0	$1M	$860K	$861K	$1M
Income Before Tax	$6M	$6M	$6M	$5M	$5M	$5M	$6M	$6M
Tax Expense	$2M	$2M	$2M	$2M	$2M	$2M	$857K	$2M
Net Income	$4M	$4M	$4M	$4M	$3M	$4M	$5M	$4M
Net Margin	19.5%	15.9%	16.8%	13.6%	11.4%	13.0%	16.8%	13.7%
EPS (Diluted)	$0.28	$0.24	$0.28	$0.22	$0.21	$0.23	$0.29	$0.25
EBITDA	$10M	$11M	$11M	$11M	$13M	$13M	$12M	$14M
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

ITD.MI MIL