€5.78 ($6.51)

-0.10 (-1.70%)

Weekly Expected Move ±2.0%

€6 €6 €6 €6 €6

PAR · Communication Services · Broadcasting · Tech Score Strong Sell · Power 38 · €447.5M mcap · 15M float · 0.070% daily turnover

Analysis Technicals Weather Peers

Revenue

$339M -18.2% ▼

5Y CAGR: +0.1%

Gross Profit

$0 -100.0% ▼

Operating Income

$800K -98.2% ▼

5Y CAGR: -50.1%

Net Income

$84M +99.7% ▲

5Y CAGR: +15.9%

EPS (Diluted)

$1.07 +98.1% ▲

5Y CAGR: +15.5%

EBITDA

$31M -65.7% ▼

5Y CAGR: -16.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$379M	$398M	$409M	$414M	$339M
YoY Growth	+12.6%	+5.1%	+2.8%	+1.1%	-18.2%
Cost of Revenue	$309M	$302M	$121M	$116M	$0
Gross Profit	$69M	$96M	$289M	$298M	$0
Gross Margin	18.3%	24.1%	70.5%	71.9%	0.0%
R&D Expenses	$7M	$7M	$0	$8M	$0
SG&A Expenses	$107M	$113M	$4M	$4M	$0
Operating Expenses	$13M	$21M	$240M	$252M	$307M
Operating Income	$36M	$45M	$49M	$45M	$800K
Operating Margin	9.5%	11.3%	11.9%	11.0%	0.2%
Interest Expense	$663K	$692K	$140K	$1M	$10M
Income Before Tax	$38M	$48M	$61M	$59M	$0
Tax Expense	$11M	$13M	$15M	$17M	$0
Net Income	$28M	$35M	$45M	$42M	$84M
Net Margin	7.3%	8.7%	11.0%	10.1%	24.7%
EPS (Diluted)	$0.36	$0.45	$0.58	$0.54	$1.07
EBITDA	$68M	$77M	$90M	$92M	$31M
Shares Outstanding	77M	77M	77M	77M	78M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$206M	$192M	$217M	$167M	$215M	$163M	$176M	$158M
Cost of Revenue	$151M	$154M	$161M	$153M	$172M	$67M	$204M	$133M
Gross Profit	$55M	$39M	$56M	$101M	$42M	$96M	-$29M	$25M
Gross Margin	26.6%	20.2%	25.7%	60.7%	19.7%	58.8%	-16.4%	16.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$24M	$22M	$23M	$22M	$16M	$56M	$17M	$0
Operating Expenses	$30M	$25M	$24M	$82M	$16M	$86M	-$51M	$20M
Operating Income	$25M	$14M	$31M	$19M	$26M	$10M	$23M	$5M
Operating Margin	12.2%	7.4%	14.5%	11.4%	12.1%	6.2%	12.8%	3.1%
Interest Expense	$307K	$444K	$401K	$728K	$485K	$630K	$1M	$707K
Income Before Tax	$26M	$20M	$39M	$26M	$31M	$15M	$28M	$10M
Tax Expense	$7M	$6M	$10M	$8M	$9M	$5M	$7M	$4M
Net Income	$21M	$15M	$30M	$20M	$22M	$4M	$79M	$6M
Net Margin	10.3%	7.9%	13.8%	12.0%	10.2%	2.7%	45.1%	4.0%
EPS (Diluted)	$0.27	$0.20	$0.39	$0.26	$0.28	$0.06	$1.01	$0.08
EBITDA	$42M	$36M	$54M	$44M	$47M	$21M	$43M	$21M
Shares Outstanding	77M	77M	77M	77M	77M	77M	78M	78M

NRG.PA PAR