Also trades as: MAOIF (OTC) · $vol 0M

€20.05 ($22.57)

+0.25 (+1.26%)

Weekly Expected Move ±5.8%

€18 €19 €20 €21 €22

PAR · Industrials · Industrial - Machinery · Tech Score Sell · Power 36 · €767.2M mcap · 10M float · 0.135% daily turnover

Revenue

$2.6B -3.4% ▼

5Y CAGR: +10.1%

Gross Profit

$452M -9.6% ▼

5Y CAGR: +13.6%

Operating Income

$141M -27.9% ▼

5Y CAGR: +10.2%

Net Income

$68M -43.9% ▼

5Y CAGR: +11.6%

EPS (Diluted)

$1.79 -43.7% ▼

5Y CAGR: +11.7%

EBITDA

$141M -41.2% ▼

5Y CAGR: +2.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.9B	$2.4B	$2.9B	$2.7B	$2.6B
YoY Growth	+18.3%	+26.0%	+21.6%	-7.5%	-3.4%
Cost of Revenue	$1.6B	$2.1B	$2.4B	$2.2B	$2.1B
Gross Profit	$309M	$303M	$488M	$500M	$452M
Gross Margin	16.5%	12.8%	17.0%	18.8%	17.6%
R&D Expenses	$27M	$35M	$40M	$44M	$49M
SG&A Expenses	$158M	$194M	$235M	$260M	$263M
Operating Expenses	$185M	$230M	$275M	$305M	$311M
Operating Income	$123M	$82M	$208M	$195M	$141M
Operating Margin	6.6%	3.5%	7.2%	7.3%	5.5%
Interest Expense	$9M	$10M	$20M	$28M	$131M
Income Before Tax	$116M	$80M	$194M	$173M	$107M
Tax Expense	$29M	$25M	$51M	$51M	$38M
Net Income	$87M	$55M	$143M	$122M	$68M
Net Margin	4.6%	2.3%	5.0%	4.6%	2.7%
EPS (Diluted)	$2.27	$1.43	$3.75	$3.18	$1.79
EBITDA	$176M	$143M	$270M	$239M	$141M
Shares Outstanding	38M	38M	38M	38M	38M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$1.3B	$1.4B	$1.5B	$1.4B	$1.2B	$637M	$1.3B	$1.4B
Cost of Revenue	$1.1B	$1.2B	$1.2B	$1.1B	$1.0B	$528M	$1.1B	$1.2B
Gross Profit	$156M	$221M	$266M	$276M	$224M	$110M	$233M	$251M
Gross Margin	12.0%	15.8%	18.1%	19.6%	18.0%	17.2%	18.1%	17.6%
R&D Expenses	$18M	$21M	$20M	$11M	$21M	$14M	$25M	$27M
SG&A Expenses	$100M	$113M	$122M	$128M	$132M	$66M	$43M	$137M
Operating Expenses	$118M	$134M	$140M	$149M	$156M	$78M	$163M	$165M
Operating Income	$39M	$88M	$126M	$126M	$68M	$32M	$110M	$86M
Operating Margin	3.0%	6.2%	8.6%	9.0%	5.4%	5.0%	8.5%	6.0%
Interest Expense	$8M	$45M	$26M	$50M	$40M	$91M	$40M	$65M
Income Before Tax	$38M	$85M	$107M	$115M	$59M	$26M	$81M	$79M
Tax Expense	$13M	$23M	$28M	$32M	$19M	$10M	$29M	$27M
Net Income	$26M	$63M	$81M	$82M	$40M	$16M	$36M	$51M
Net Margin	2.0%	4.5%	5.5%	5.8%	3.2%	2.6%	2.8%	3.6%
EPS (Diluted)	$0.67	$1.63	$2.11	$2.14	$1.05	$0.43	$0.94	$1.34
EBITDA	$73M	$159M	$165M	$202M	$85M	$46M	$115M	$130M
Shares Outstanding	38M	38M	38M	38M	38M	38M	38M	38M

MTU.PA PAR