| Market Cap | €136.5M | |
| Enterprise Value | €334.8M | |
| Revenue | €23.3M | +6.4% |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | €12.8M | +3811.3% |
| Diluted EPS | €0.94 | +4600.0% |
| Free Cash Flow | — | — |
| DPS (FY2025) | — |
| Trailing yield | — |
| Payout ratio | 17.9% |
| Growth streak | — |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-06-30 | — | — | reported |
| FY20242024-06-30 | — | — | reported |
| FY20232023-06-30 | — | — | reported |
| FY20222022-06-30 | — | — | reported |
| FY2021 |
| Ratio | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 5y | vs own |
|---|---|---|---|---|---|---|---|
| ▾Margins | |||||||
| Operating Margin | 125.64% | 167.32% | 59.33% | 36.01% | 92.49% | 50% | |
| NOPAT Margin | 125.64% | 167.32% | 59.33% | 36.01% | 92.49% | 50% | |
| Net Margin | 91.04% | 178.76% | 46.62% | 1.50% | 55.16% | 50% | |
| OCF Margin | 79.84% | 59.66% | 73.13% | 74.46% | 71.60% | 30% | |
| ▸Returns on Capital · 4 ratios | |||||||
| ▸DuPont factors (ROE drivers) · 4 ratios | |||||||
| ▸Earnings quality · 4 ratios | |||||||
| ▸Liquidity & coverage · 1 ratios | |||||||
| ▸Leverage · 8 ratios | |||||||
| ▸Working capital · 2 ratios | |||||||
| ▸Capital allocation · 2 ratios | |||||||
The five drivers multiply to 5.1% vs reported ROE 5.0%. High ROE from margin and turnover is earned; from the equity multiplier it is borrowed.
| Line | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | €17.6M | €18.9M | €20.1M | €21.8M | €23.3M |
| YoY % | +7.7% | +6.1% | +8.9% | +6.4% | |
| Operating Income | €22.1M | €31.6M | €11.9M | €7.9M | €21.5M |
| YoY % | +43.4% | -62.4% | -33.9% | +173.4% | |
| Pretax Income | €16.0M | €33.8M | €9.4M | €324,000 | €12.9M |
| YoY % | +111.3% | -72.3% | -96.5% | +3866.7% | |
| Income Tax | €0 | €0 | €0 | €0 | €0 |
| Net Income (incl. NCI) | €16.0M | €33.8M | €9.4M | €324,000 | €12.9M |
| YoY % | +111.3% | -72.3% | -96.5% | +3866.7% | |
| Minority Interest (P&L) | €16,000 | €8,000 | €1,000 | -€4,000 | €23,000 |
| YoY % | -50.0% | -87.5% | |||
| Net Income | €16.0M | €33.8M | €9.4M | €328,000 | €12.8M |
| YoY % | +111.5% | -72.3% | -96.5% | +3811.3% | |
| EPS (Basic) | €1.32 | €2.81 | €0.72 | €0.02 | €0.94 |
| YoY % | +112.9% | -74.4% | -97.2% | +4600.0% | |
| EPS (Diluted) | €1.22 | €2.55 | €0.72 | €0.02 | €0.94 |
| YoY % | +109.0% | -71.8% | -97.2% | +4600.0% |
Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
| — |
| — |
| reported |
