€3.45 ($3.85)

+0.01 (+0.29%)

Weekly Expected Move ±1.9%

€3 €3 €3 €4 €4

ATH · Consumer Defensive · Household & Personal Products · Tech Score Buy · Power 61 · €93.5M mcap · 7M float · 0.203% daily turnover

Analysis Technicals Weather Peers

Revenue

$66M +6.3% ▲

5Y CAGR: +16.6%

Gross Profit

$25M +16.2% ▲

5Y CAGR: +22.9%

Operating Income

$21M +213.2% ▲

5Y CAGR: +58.8%

Net Income

$5M +29.2% ▲

5Y CAGR: +30.7%

EPS (Diluted)

$0.20 +33.3% ▲

5Y CAGR: +31.3%

EBITDA

$10M +16.5% ▲

5Y CAGR: +22.0%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$41M	$55M	$71M	$62M	$66M
YoY Growth	+33.2%	+34.1%	+29.2%	-12.0%	+6.3%
Cost of Revenue	$28M	$37M	$53M	$41M	$42M
Gross Profit	$13M	$18M	$17M	$21M	$25M
Gross Margin	32.0%	32.5%	24.4%	34.1%	37.3%
R&D Expenses	$677K	$891K	$928K	$905K	$973K
SG&A Expenses	$6M	$11M	$3M	$14M	$4M
Operating Expenses	$7M	$11M	$3M	$15M	$4M
Operating Income	$6M	$6M	$4M	$7M	$21M
Operating Margin	15.0%	11.7%	5.7%	10.7%	31.5%
Interest Expense	$427K	$446K	$648K	$1M	$1M
Income Before Tax	$5M	$6M	$4M	$5M	$6M
Tax Expense	$1M	$1M	$937K	$954K	$779K
Net Income	$4M	$5M	$3M	$4M	$5M
Net Margin	9.6%	9.0%	4.2%	6.6%	8.0%
EPS (Diluted)	$0.15	$0.18	$0.11	$0.15	$0.20
EBITDA	$8M	$8M	$7M	$9M	$10M
Shares Outstanding	27M	27M	27M	27M	27M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$18M	$17M	$17M	$23M	$21M	$19M	$17M	$24M
Cost of Revenue	$11M	$11M	$11M	$11M	$13M	$15M	$11M	$15M
Gross Profit	$7M	$6M	$6M	$12M	$8M	$3M	$6M	$9M
Gross Margin	36.7%	36.4%	37.2%	51.2%	37.3%	18.1%	33.5%	37.9%
R&D Expenses	$230K	$236K	$217K	$251K	$317K	$211K	$248K	$298K
SG&A Expenses	$4M	$4M	$1M	$9M	$5M	$5M	$4M	$6M
Operating Expenses	$4M	$5M	$5M	$9M	$6M	$5M	$4M	$6M
Operating Income	$2M	$1M	$6M	$2M	$2M	$2M	$1M	$3M
Operating Margin	13.6%	8.3%	37.2%	9.9%	10.6%	8.4%	8.1%	13.8%
Interest Expense	$512K	$486K	$421K	$430K	$404K	-$328K	$361K	$433K
Income Before Tax	$2M	$1M	$1M	$2M	$2M	$2M	$1M	$3M
Tax Expense	$381K	-$70K	$100K	$208K	$187K	$308K	$51K	$570K
Net Income	$2M	$1M	$1M	$2M	$2M	$1M	$1M	$2M
Net Margin	9.1%	8.1%	7.0%	8.7%	7.7%	7.5%	6.8%	9.5%
EPS (Diluted)	$0.06	$0.05	$0.04	$0.07	$0.06	$0.05	$0.04	$0.09
EBITDA	$3M	$2M	$6M	$3M	$3M	$2M	$2M	$4M
Shares Outstanding	27M	27M	27M	27M	27M	27M	27M	27M

PAP.AT ATH