CHF 9.89 ($11.94)

+0.06 (+0.61%)

Weekly Expected Move ±4.8%

CHF 9 CHF 9 CHF 10 CHF 10 CHF 11

SIX · Industrials · Industrial - Machinery · Tech Score Strong Buy · Power 65 · CHF 402.3M mcap · 24M float · 0.376% daily turnover

Revenue

$448M -7.4% ▼

5Y CAGR: +5.0%

Gross Profit

$162M +1.4% ▲

5Y CAGR: +6.0%

Operating Income

$27M +112.4% ▲

5Y CAGR: +8.6%

Net Income

$6M +186.5% ▲

5Y CAGR: -7.8%

EPS (Diluted)

$0.15 +183.3% ▲

5Y CAGR: -8.2%

EBITDA

$80M +17.9% ▲

5Y CAGR: +5.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$457M	$477M	$487M	$484M	$448M
YoY Growth	+30.2%	+4.3%	+2.0%	-0.6%	-7.4%
Cost of Revenue	$276M	$302M	$329M	$324M	$286M
Gross Profit	$181M	$175M	$158M	$160M	$162M
Gross Margin	39.6%	36.8%	32.4%	33.0%	36.1%
R&D Expenses	$23M	$24M	$26M	$25M	$20M
SG&A Expenses	$96M	$103M	$119M	$116M	$115M
Operating Expenses	$121M	$156M	$142M	$147M	$134M
Operating Income	$60M	$20M	$16M	$13M	$27M
Operating Margin	13.1%	4.1%	3.3%	2.7%	6.1%
Interest Expense	$8M	$6M	$10M	$12M	$9M
Income Before Tax	$51M	$12M	$3M	-$6M	$9M
Tax Expense	$7M	$600K	$2M	$0	$2M
Net Income	$44M	$12M	$300K	-$7M	$6M
Net Margin	9.6%	2.4%	0.1%	-1.5%	1.4%
EPS (Diluted)	$1.07	$0.28	$0.01	$-0.18	$0.15
EBITDA	$111M	$68M	$68M	$68M	$80M
Shares Outstanding	41M	41M	41M	41M	42M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$226M	$248M	$238M	$241M	$243M	$225M	$223M	$214M
Cost of Revenue	$149M	$166M	$163M	$161M	$164M	$143M	$143M	$133M
Gross Profit	$78M	$82M	$76M	$81M	$79M	$82M	$79M	$81M
Gross Margin	34.2%	33.1%	31.7%	33.4%	32.6%	36.6%	35.7%	37.8%
R&D Expenses	$11M	$13M	$13M	$14M	$12M	$9M	$10M	$10M
SG&A Expenses	$50M	$57M	$62M	$54M	$63M	$57M	$58M	$54M
Operating Expenses	$64M	$70M	$75M	$68M	$79M	$66M	$68M	$65M
Operating Income	$13M	$12M	$1M	$13M	$5M	$16M	$11M	$16M
Operating Margin	5.9%	4.8%	0.5%	5.5%	1.9%	7.3%	4.9%	7.7%
Interest Expense	$4M	$4M	$6M	$12M	$6M	$5M	$4M	$8M
Income Before Tax	-$16M	$9M	-$6M	$7M	-$13M	$9M	$400K	$1M
Tax Expense	-$4M	$2M	$500K	$1M	-$1M	$2M	$300K	$200K
Net Income	-$12M	$7M	-$7M	$5M	-$13M	$7M	-$400K	$500K
Net Margin	-5.4%	2.9%	-2.9%	2.2%	-5.2%	3.0%	-0.2%	0.2%
EPS (Diluted)	$-0.30	$0.18	$-0.17	$0.12	$-0.31	$0.16	$-0.01	$0.01
EBITDA	$10M	$39M	$33M	$43M	$26M	$39M	$37M	$41M
Shares Outstanding	41M	41M	41M	43M	41M	42M	41M	50M

MEDX.SW SIX