Also trades as: 0MV8.L (LSE) · $vol 0M

€0.08 ($0.09)

-0.00 (-0.00%)

Weekly Expected Move ±3.8%

€0 €0 €0 €0 €0

PAR · Technology · Communication Equipment · Tech Score Sell · Power 37 · €37.3M mcap · 439M float · 0.022% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.9B +19.3% ▲

5Y CAGR: -13.3%

Gross Profit

$292M +41.1% ▲

5Y CAGR: -7.2%

Operating Income

$15M +215.4% ▲

Net Income

-$282M +1.1% ▲

EPS (Diluted)

$-0.58 +27.5% ▲

EBITDA

$93M +43.1% ▲

5Y CAGR: -14.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$3.0B	$2.2B	$2.8B	$1.6B	$1.9B
YoY Growth	-20.9%	-25.1%	+23.4%	-43.7%	+19.3%
Cost of Revenue	$2.7B	$2.0B	$2.5B	$1.4B	$1.6B
Gross Profit	$277M	$275M	$307M	$207M	$292M
Gross Margin	9.2%	12.2%	11.1%	13.2%	15.7%
R&D Expenses	$94M	$84M	$89M	$68M	$86M
SG&A Expenses	$287M	$184M	$209M	$152M	$191M
Operating Expenses	$381M	$268M	$298M	$220M	$277M
Operating Income	-$104M	$7M	$9M	-$13M	$15M
Operating Margin	-3.5%	0.3%	0.3%	-0.8%	0.8%
Interest Expense	$82M	$116M	$172M	$65M	$80M
Income Before Tax	-$191M	-$130M	-$499M	-$124M	-$145M
Tax Expense	$5M	$14M	$30M	$20M	$16M
Net Income	-$211M	-$140M	$151M	-$285M	-$282M
Net Margin	-7.0%	-6.2%	5.4%	-18.2%	-15.1%
EPS (Diluted)	$-2.66	$-0.59	$-1.97	$-0.80	$-0.58
EBITDA	$76M	$94M	$106M	$65M	$93M
Shares Outstanding	74M	236M	269M	355M	490M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$792M	$1.0B	$525M	$1.0B	$861M	$861M	$875M	$734M
Cost of Revenue	$708M	$918M	$438M	$862M	$711M	$727M	$756M	$647M
Gross Profit	$84M	$120M	$87M	$142M	$150M	$134M	$119M	$87M
Gross Margin	10.6%	11.6%	16.6%	14.1%	17.4%	15.6%	13.6%	11.9%
R&D Expenses	$23M	$36M	$32M	$53M	$33M	$42M	$39M	$35M
SG&A Expenses	$58M	$105M	$47M	$130M	$61M	$68M	$41M	$45M
Operating Expenses	$82M	$141M	$79M	$183M	$94M	$110M	$80M	$80M
Operating Income	$2M	-$21M	$8M	-$41M	$56M	$24M	$39M	$7M
Operating Margin	0.3%	-2.0%	1.5%	-4.1%	6.5%	2.8%	4.5%	1.0%
Interest Expense	$52M	$30M	$32M	$41M	$31M	$31M	$53M	$59M
Income Before Tax	-$214M	-$230M	$106M	-$157M	$12M	-$68M	-$63M	-$57M
Tax Expense	$13M	-$3M	$23M	$9M	$7M	$13M	$1M	$9M
Net Income	$82M	-$229M	-$56M	-$167M	-$115M	-$295M	-$98M	-$68M
Net Margin	10.4%	-22.1%	-10.7%	-16.6%	-13.4%	-34.3%	-11.2%	-9.3%
EPS (Diluted)	$-0.75	$-0.64	$0.04	$-0.34	$0.01	$-0.17	$-0.20	$-0.14
EBITDA	$18M	$49M	$63M	$7M	$86M	$62M	$94M	$20M
Shares Outstanding	302M	355M	355M	490M	490M	490M	490M	490M

VANTI.PA PAR