Also trades as: 0OPA.L (LSE) · $vol 0M · VLBOF (OTC)

€13.10 ($14.63)

+0.05 (+0.38%)

Weekly Expected Move ±3.0%

€12 €13 €13 €13 €14

XETRA · Basic Materials · Construction Materials · Tech Score Strong Sell · Power 35 · €350.7M mcap · 24M float · 0.023% daily turnover

Revenue

$1.4B +1.8% ▲

5Y CAGR: +12.6%

Gross Profit

$540M +1.2% ▲

5Y CAGR: +10.9%

Operating Income

$56M +49.1% ▲

5Y CAGR: +6.7%

Net Income

$15M +149.2% ▲

5Y CAGR: -8.2%

EPS (Diluted)

$0.55 +150.0% ▲

5Y CAGR: -8.6%

EBITDA

$132M +10.8% ▲

5Y CAGR: +10.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$945M	$994M	$902M	$1.4B	$1.4B
YoY Growth	+18.0%	+5.2%	-9.3%	+57.6%	+1.8%
Cost of Revenue	$527M	$569M	$510M	$887M	$907M
Gross Profit	$418M	$426M	$392M	$534M	$540M
Gross Margin	44.3%	42.8%	43.5%	37.6%	37.3%
R&D Expenses	$19M	$20M	$19M	$0	$27M
SG&A Expenses	$321M	$324M	$325M	$476M	$459M
Operating Expenses	$326M	$326M	$303M	$496M	$484M
Operating Income	$90M	$97M	$89M	$38M	$56M
Operating Margin	9.6%	9.7%	9.9%	2.7%	3.9%
Interest Expense	$5M	$6M	$11M	$34M	$36M
Income Before Tax	$86M	$95M	$85M	$11M	$25M
Tax Expense	$25M	$24M	$24M	$5M	$10M
Net Income	$60M	$71M	$61M	$6M	$15M
Net Margin	6.4%	7.2%	6.7%	0.4%	1.0%
EPS (Diluted)	$2.27	$2.69	$2.29	$0.22	$0.55
EBITDA	$136M	$142M	$143M	$119M	$132M
Shares Outstanding	26M	26M	27M	27M	27M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$360M	$413M	$369M	$357M	$349M	$372M	$319M	$317M
Cost of Revenue	$228M	$251M	$229M	$220M	$220M	$235M	$195M	$196M
Gross Profit	$133M	$162M	$140M	$136M	$130M	$137M	$124M	$122M
Gross Margin	36.9%	39.2%	38.0%	38.2%	37.1%	36.9%	38.9%	38.3%
R&D Expenses	$10M	$10M	$7M	$6M	$7M	$7M	$7M	$6M
SG&A Expenses	$107M	$173M	$107M	$106M	$105M	$116M	$98M	$106M
Operating Expenses	$124M	$147M	$123M	$115M	$112M	$124M	$105M	$112M
Operating Income	$9M	$15M	$17M	$21M	$18M	$14M	$19M	$9M
Operating Margin	2.5%	3.5%	4.7%	5.9%	5.2%	3.7%	6.1%	2.9%
Interest Expense	$7M	$8M	$8M	$8M	$15M	$4M	$7M	$8M
Income Before Tax	$3M	$3M	$11M	$12M	-$9M	$11M	$6M	$14M
Tax Expense	$800K	$2M	$5M	$5M	-$4M	$4M	$2M	$24M
Net Income	$2M	$900K	$7M	$7M	-$5M	$6M	$3M	-$10M
Net Margin	0.4%	0.2%	1.8%	2.0%	-1.5%	1.7%	1.0%	-3.2%
EPS (Diluted)	$0.06	$0.03	$0.22	$0.27	$-0.20	$0.23	$0.12	$-0.37
EBITDA	$31M	$52M	$32M	$33M	$24M	$41M	$38M	$27M
Shares Outstanding	27M	27M	30M	27M	27M	27M	27M	27M

VIB3.DE XETRA