€17.10 ($19.16)

-0.80 (-4.47%)

Weekly Expected Move ±3.2%

€17 €17 €18 €18 €19

PAR · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Sell · Power 37 · €179.5M mcap · 514895 float · 0.203% daily turnover

Analysis Technicals Weather Peers

Revenue

$402M -2.8% ▼

5Y CAGR: +8.6%

Gross Profit

$0 -100.0% ▼

Operating Income

$22M -16.6% ▼

5Y CAGR: +1.2%

Net Income

$10M -34.6% ▼

5Y CAGR: +0.4%

EPS (Diluted)

$1.01 -34.4% ▼

5Y CAGR: +0.2%

EBITDA

$22M -70.5% ▼

5Y CAGR: -15.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$334M	$409M	$430M	$414M	$402M
YoY Growth	+25.5%	+22.3%	+5.2%	-3.6%	-2.8%
Cost of Revenue	$232M	$268M	$151M	$144M	$0
Gross Profit	$102M	$140M	$279M	$270M	$0
Gross Margin	30.4%	34.4%	64.9%	65.2%	0.0%
R&D Expenses	$853K	$2M	$0	$2M	$0
SG&A Expenses	$33M	$43M	$39M	$37M	$0
Operating Expenses	$70M	$91M	$232M	$244M	$381M
Operating Income	$28M	$49M	$46M	$26M	$22M
Operating Margin	8.4%	12.0%	10.8%	6.3%	5.4%
Interest Expense	$6M	$8M	$4M	$5M	$8M
Income Before Tax	$26M	$42M	$43M	$21M	$14M
Tax Expense	$8M	$11M	$11M	$6M	$4M
Net Income	$19M	$31M	$31M	$16M	$10M
Net Margin	5.6%	7.7%	7.3%	3.8%	2.5%
EPS (Diluted)	$1.84	$3.03	$3.09	$1.54	$1.01
EBITDA	$66M	$87M	$88M	$74M	$22M
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$206M	$222M	$208M	$204M	$210M	$206M	$196M	$188M
Cost of Revenue	$136M	$147M	$77M	$145M	$147M	$146M	-$5M	$139M
Gross Profit	$70M	$75M	$131M	$60M	$63M	$60M	$202M	$48M
Gross Margin	33.9%	33.7%	62.8%	29.3%	29.8%	29.0%	102.8%	25.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$48M	$42M	$89M	$42M	$43M	$43M	$38M	$39M
Operating Expenses	$51M	$44M	$112M	$45M	$199M	$46M	$194M	$41M
Operating Income	$18M	$30M	$18M	$15M	$16M	$14M	$8M	$7M
Operating Margin	9.0%	13.7%	8.7%	7.3%	7.8%	6.7%	4.0%	3.8%
Interest Expense	$4M	$4M	$5M	$5M	$6M	$5M	-$123K	$2M
Income Before Tax	$15M	$26M	$16M	$11M	$11M	$7M	$7M	$5M
Tax Expense	$4M	$7M	$4M	$2M	$3M	$1M	$2M	$2M
Net Income	$11M	$20M	$12M	$8M	$7M	$6M	$4M	$3M
Net Margin	5.4%	8.8%	5.7%	4.0%	3.6%	2.8%	2.2%	1.7%
EPS (Diluted)	$1.12	$1.92	$1.16	$0.80	$0.74	$0.57	$0.42	$0.32
EBITDA	$37M	$51M	$37M	$38M	$41M	$37M	$31M	$31M
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	10M

RBO.PA PAR