Also trades as: 0QOL.L (LSE) · $vol 1M · KRDXF (OTC) · $vol 0M

CHF 240.50 ($290.29)

+4.50 (+1.91%)

Weekly Expected Move ±4.4%

CHF 220 CHF 230 CHF 240 CHF 251 CHF 261

SIX · Industrials · Industrial - Machinery · Tech Score Sell · Power 39 · CHF 1.9B mcap · 6M float · 0.276% daily turnover

Revenue

$855M +8.1% ▲

5Y CAGR: +15.7%

Gross Profit

$286M +3.3% ▲

5Y CAGR: +13.3%

Operating Income

$100M +2.1% ▲

5Y CAGR: +12.6%

Net Income

$42M -48.1% ▼

5Y CAGR: +0.6%

EPS (Diluted)

$5.42 -48.1% ▼

5Y CAGR: +0.5%

EBITDA

$111M -5.4% ▼

5Y CAGR: +12.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$456M	$566M	$703M	$791M	$855M
YoY Growth	+10.3%	+24.2%	+24.3%	+12.6%	+8.1%
Cost of Revenue	$292M	$388M	$467M	$514M	$569M
Gross Profit	$163M	$178M	$236M	$277M	$286M
Gross Margin	35.9%	31.4%	33.6%	35.0%	33.5%
R&D Expenses	$12M	$13M	$18M	$22M	$25M
SG&A Expenses	$91M	$107M	$127M	$151M	$160M
Operating Expenses	$102M	$122M	$150M	$178M	$186M
Operating Income	$60M	$56M	$86M	$98M	$100M
Operating Margin	13.3%	9.9%	12.2%	12.4%	11.7%
Interest Expense	$2M	$602K	$200K	$1M	$40M
Income Before Tax	$60M	$54M	$87M	$104M	$67M
Tax Expense	$16M	$15M	$20M	$23M	$25M
Net Income	$44M	$38M	$67M	$81M	$42M
Net Margin	9.6%	6.7%	9.5%	10.2%	4.9%
EPS (Diluted)	$5.69	$4.90	$8.63	$10.45	$5.42
EBITDA	$66M	$64M	$101M	$118M	$111M
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$308M	$334M	$368M	$370M	$422M	$416M	$435M	$440M
Cost of Revenue	$212M	$224M	$243M	$242M	$272M	$274M	$287M	$308M
Gross Profit	$96M	$111M	$125M	$127M	$150M	$142M	$148M	$131M
Gross Margin	31.2%	33.2%	33.9%	34.4%	35.5%	34.1%	34.0%	29.9%
R&D Expenses	$6M	$8M	$10M	$10M	$12M	$12M	$13M	$0
SG&A Expenses	$56M	$60M	$68M	$68M	$83M	$81M	$84M	$87M
Operating Expenses	$66M	$68M	$83M	$79M	$99M	$93M	$97M	$101M
Operating Income	$33M	$43M	$43M	$48M	$50M	$49M	$51M	$30M
Operating Margin	10.7%	12.9%	11.6%	13.0%	11.9%	11.8%	11.8%	6.9%
Interest Expense	$0	$0	$0	$0	$300K	$400K	$35M	$0
Income Before Tax	$32M	$43M	$44M	$51M	$53M	$48M	$18M	$31M
Tax Expense	$9M	$10M	$10M	$12M	$10M	$12M	$12M	$9M
Net Income	$22M	$32M	$34M	$38M	$42M	$36M	$5M	$23M
Net Margin	7.1%	9.6%	9.3%	10.3%	10.1%	8.7%	1.2%	5.1%
EPS (Diluted)	$2.83	$4.17	$4.46	$4.95	$5.50	$4.69	$0.70	$2.93
EBITDA	$35M	$48M	$49M	$53M	$64M	$54M	$57M	$30M
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	8M

KARN.SW SIX