€16.30 ($18.23)

-0.10 (-0.61%)

Weekly Expected Move ±2.3%

€16 €16 €16 €17 €17

VIE · Real Estate · Real Estate - Development · Tech Score Sell · Power 44 · €121.8M mcap · 4M float · 0.060% daily turnover

Revenue

$139M +31.0% ▲

5Y CAGR: -5.4%

Gross Profit

$25M -52.6% ▼

5Y CAGR: -11.8%

Operating Income

$15M +22.6% ▲

5Y CAGR: -35.9%

Net Income

-$2M +92.7% ▲

EPS (Diluted)

$-1.40 +70.6% ▲

EBITDA

$17M -6.5% ▼

5Y CAGR: -21.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$278M	$134M	$85M	$106M	$139M
YoY Growth	+51.8%	-51.9%	-36.3%	+24.5%	+31.0%
Cost of Revenue	$187M	$84M	$37M	$54M	$114M
Gross Profit	$91M	$50M	$48M	$52M	$25M
Gross Margin	32.7%	37.4%	56.2%	49.3%	17.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$10M	$13M	$34M	$10M	$16M
Operating Expenses	$60M	$56M	$34M	$40M	$10M
Operating Income	$89M	$67M	$14M	$12M	$15M
Operating Margin	32.0%	50.0%	16.7%	11.4%	10.7%
Interest Expense	$24M	$26M	$32M	$33M	$28M
Income Before Tax	$60M	$31M	-$39M	-$23M	$4M
Tax Expense	$16M	$4M	$7M	$6M	$6M
Net Income	$34M	$26M	-$47M	-$30M	-$2M
Net Margin	12.1%	19.3%	-54.6%	-28.4%	-1.6%
EPS (Diluted)	$4.50	$3.46	$-7.03	$-4.77	$-1.40
EBITDA	$51M	$39M	$35M	$18M	$17M
Shares Outstanding	7M	7M	7M	7M	7M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$20M	$43M	$29M	$31M	$38M	$42M	$32M	$50M
Cost of Revenue	$9M	$23M	$17M	$19M	$30M	$33M	$24M	$39M
Gross Profit	$12M	$20M	$12M	$12M	$8M	$8M	$7M	$10M
Gross Margin	57.1%	45.9%	41.5%	38.1%	20.1%	20.2%	22.7%	21.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5M	$9M	$4M	$0	$6M	$6M	$5M	$0
Operating Expenses	$12M	$11M	$7M	$11M	$5M	-$6M	$5M	$4M
Operating Income	-$274K	$8M	$5M	$919K	$2M	$14M	$3M	$6M
Operating Margin	-1.3%	19.1%	18.1%	3.0%	5.8%	34.5%	8.4%	12.7%
Interest Expense	$8M	$8M	$6M	$7M	$6M	$8M	$7M	$8M
Income Before Tax	-$4M	-$9M	-$6M	$475K	$2M	$8M	$285K	$7M
Tax Expense	-$493K	$5M	$323K	$460K	$303K	$5M	$35K	$1M
Net Income	-$3M	-$14M	-$7M	$204K	$22K	$3M	$250K	$6M
Net Margin	-15.7%	-33.3%	-23.5%	0.7%	0.1%	6.3%	0.8%	11.9%
EPS (Diluted)	$-0.61	$-2.10	$-1.08	$-0.24	$0.00	$-0.08	$-0.29	$0.39
EBITDA	$5M	$7M	$3M	$9M	$12M	$15M	$9M	$7M
Shares Outstanding	8M	7M	7M	7M	7M	7M	7M	7M

UBS.VI VIE