€2.35 ($2.63)

+0.02 (+0.86%)

Weekly Expected Move ±3.0%

€2 €2 €2 €2 €2

MIL · Technology · Software - Application · Tech Score Sell · Power 42 · €30.6M mcap · 4M float · 0.243% daily turnover

Analysis Technicals Weather Peers

Revenue

$32M +5.9% ▲

5Y CAGR: +9.2%

Gross Profit

$3M -38.6% ▼

5Y CAGR: -14.3%

Operating Income

$2M -52.5% ▼

5Y CAGR: +15.7%

Net Income

$571K -69.8% ▼

5Y CAGR: -11.0%

EPS (Diluted)

$0.04 -69.3% ▼

5Y CAGR: -17.1%

EBITDA

$6M -20.2% ▼

5Y CAGR: +10.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$24M	$26M	$31M	$30M	$32M
YoY Growth	+18.9%	+9.7%	+18.1%	-4.6%	+5.9%
Cost of Revenue	$16M	$4M	$25M	$25M	$29M
Gross Profit	$8M	$3M	$6M	$5M	$3M
Gross Margin	34.4%	12.7%	18.8%	15.6%	9.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$550K	$493K	$0	$993K	$1M
Operating Expenses	$3M	$493K	$5M	$1M	$1M
Operating Income	$2M	$3M	$1M	$4M	$2M
Operating Margin	9.2%	10.9%	4.4%	12.3%	5.5%
Interest Expense	$12K	$396K	$584K	$523K	$653K
Income Before Tax	$2M	$3M	$977K	$3M	$1M
Tax Expense	-$432K	-$165K	$52K	$907K	$444K
Net Income	$3M	$3M	$925K	$2M	$571K
Net Margin	10.4%	10.2%	3.0%	6.3%	1.8%
EPS (Diluted)	$0.22	$0.23	$0.08	$0.14	$0.04
EBITDA	$5M	$6M	$5M	$7M	$6M
Shares Outstanding	11M	12M	12M	13M	13M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$15M	$13M	$18M	$13M	$17M	$14M	$17M	$16M
Cost of Revenue	$14M	$11M	$14M	$9M	$13M	$11M	$17M	$14M
Gross Profit	$2M	$2M	$3M	$4M	$4M	$3M	-$261K	$2M
Gross Margin	10.6%	17.9%	19.4%	28.1%	24.4%	21.6%	-1.5%	10.2%
R&D Expenses	$353K	$0	$0	$0	$2M	$1M	$0	$0
SG&A Expenses	$352K	$0	$0	$0	$0	$522K	$976K	$526K
Operating Expenses	$352K	$2M	$3M	$2M	$2M	$2M	-$899K	$526K
Operating Income	$1M	$489K	$879K	$1M	$2M	$1M	$638K	$1M
Operating Margin	8.3%	3.6%	4.9%	10.2%	12.2%	7.6%	3.7%	6.9%
Interest Expense	$210K	$0	$0	$0	$151K	$315K	$338K	$391K
Income Before Tax	$1M	$63K	$913K	$985K	$2M	$905K	$110K	$685K
Tax Expense	-$104K	-$295K	$347K	$408K	$498K	$344K	$101K	$318K
Net Income	$1M	$358K	$567K	$577K	$1M	$562K	$9K	$374K
Net Margin	7.5%	2.7%	3.2%	4.6%	7.9%	3.9%	0.1%	2.3%
EPS (Diluted)	$0.10	$0.03	$0.05	$0.05	$0.10	$0.04	$0.00	$0.03
EBITDA	$3M	$2M	$3M	$2M	$3M	$3M	$3M	$3M
Shares Outstanding	12M	12M	12M	12M	13M	13M	13M	13M

MAPS.MI MIL