Also trades as: SEBYF (OTC) · $vol 0M · SEBYY (OTC) · $vol 0M

€53.50 ($59.75)

-0.70 (-1.29%)

Weekly Expected Move ±4.3%

€49 €51 €54 €56 €58

PAR · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Sell · Power 39 · €2.9B mcap · 26M float · 0.215% daily turnover

Revenue

$8.2B -1.2% ▼

5Y CAGR: +3.3%

Gross Profit

$583M -82.6% ▼

5Y CAGR: -26.0%

Operating Income

$583M +7.9% ▲

5Y CAGR: +0.1%

Net Income

$245M +5.4% ▲

5Y CAGR: -4.0%

EPS (Diluted)

$4.45 +5.2% ▲

5Y CAGR: -3.9%

EBITDA

$865M +7.6% ▲

5Y CAGR: +2.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.1B	$8.0B	$8.0B	$8.3B	$8.2B
YoY Growth	+16.1%	-1.2%	+0.6%	+3.2%	-1.2%
Cost of Revenue	$5.0B	$5.0B	$4.8B	$4.9B	$7.6B
Gross Profit	$3.1B	$3.0B	$3.2B	$3.4B	$583M
Gross Margin	38.1%	37.6%	39.7%	40.6%	7.1%
R&D Expenses	$150M	$165M	$175M	$0	$0
SG&A Expenses	$2.1B	$2.2B	$2.3B	$2.4B	$18M
Operating Expenses	$2.3B	$2.4B	$2.5B	$2.8B	$0
Operating Income	$774M	$603M	$668M	$540M	$583M
Operating Margin	9.6%	7.6%	8.3%	6.5%	7.1%
Interest Expense	$43M	$35M	$43M	$82M	$91M
Income Before Tax	$650M	$466M	$587M	$420M	$370M
Tax Expense	$143M	$98M	$148M	$138M	$87M
Net Income	$454M	$316M	$386M	$232M	$245M
Net Margin	5.6%	4.0%	4.8%	2.8%	3.0%
EPS (Diluted)	$8.36	$5.71	$6.97	$4.23	$4.45
EBITDA	$960M	$776M	$914M	$804M	$865M
Shares Outstanding	54M	55M	55M	55M	55M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$4.3B	$3.6B	$4.4B	$3.7B	$4.5B	$3.7B	$4.4B	$3.7B
Cost of Revenue	$3.8B	$3.4B	$3.8B	$3.4B	$4.0B	$3.5B	$2.6B	$2.2B
Gross Profit	$497M	$243M	$632M	$310M	$491M	$208M	$1.8B	$1.5B
Gross Margin	11.6%	6.7%	14.4%	8.3%	10.9%	5.6%	40.5%	40.0%
R&D Expenses	$94M	$87M	$101M	$89M	$94M	$96M	$88M	$0
SG&A Expenses	$79M	$76M	$103M	$10M	$1.2B	$101M	$1.6B	$11M
Operating Expenses	$146M	$98M	$146M	$100M	$161M	$122M	$1.3B	$1.3B
Operating Income	$422M	$166M	$535M	$210M	$330M	$86M	$497M	$161M
Operating Margin	9.8%	4.6%	12.2%	5.6%	7.3%	2.3%	11.2%	4.3%
Interest Expense	$13M	$23M	$20M	$30M	$52M	$47M	$44M	$50M
Income Before Tax	$334M	$128M	$459M	$164M	$256M	$29M	$341M	-$91M
Tax Expense	$67M	$31M	$117M	$39M	$98M	$7M	$80M	$12M
Net Income	$245M	$76M	$310M	$100M	$132M	$800K	$244M	-$124M
Net Margin	5.7%	2.1%	7.1%	2.7%	2.9%	0.0%	5.5%	-3.3%
EPS (Diluted)	$4.43	$1.38	$5.57	$1.81	$2.40	$0.01	$4.44	$-2.26
EBITDA	$430M	$234M	$582M	$335M	$526M	$170M	$695M	$296M
Shares Outstanding	55M	55M	56M	55M	55M	80M	55M	55M

SK.PA PAR