Watchlist Manager

Watchlist

Price: 8.38 EUR 0.96% Market Closed

Market Cap: €290m

	Izertis SA MAD:IZER	ES
S	Susco PCL SET:SUSCO	TH
	Assa Abloy AB STO:ASSA B	SE
	Fila Holdings Corp KRX:081660	KR
	Bank Rakyat Indonesia (Persero) Tbk PT IDX:BBRI	ID
	BayWa AG XETRA:BYW6	DE
2	2G Energy AG XETRA:2GB	DE
	Orbia Advance Corporation SAB de CV BMV:ORBIA	MX
	Theraclion SA PAR:ALTHE	FR
	Mesa Laboratories Inc NASDAQ:MLAB	US

Income Statement

Currency: EUR

	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025	Dec-2025
Revenue
Interest Expense	1	1	1	2	3	4	5	5	0	0
Revenue	57 N/A	65 +15%	75 +15%	88 +19%	106 +20%	117 +10%	123 +5%	133 +8%	145 +9%	161 +11%
Gross Profit
Cost of Revenue	(15)	(16)	(16)	(16)	(18)	(18)	(16)	(20)	(26)	(30)
Gross Profit	41 N/A	49 +17%	59 +21%	72 +23%	88 +22%	99 +13%	107 +7%	114 +6%	120 +5%	132 +10%
Operating Income
Operating Expenses	(37)	(45)	(53)	(66)	(80)	(89)	(97)	(103)	(109)	(120)
Selling, General & Administrative	(33)	(40)	(47)	(59)	(71)	(78)	(84)	(90)	(95)	(103)
Depreciation & Amortization	(4)	(3)	(4)	(6)	(8)	(8)	(9)	(10)	(10)	(11)
Other Operating Expenses	0	(2)	(1)	(1)	(1)	(3)	(3)	(4)	(4)	(6)
Operating Income	5 N/A	4 -24%	6 +50%	6 +13%	8 +31%	10 +19%	10 -2%	10 +7%	11 +7%	12 +9%
Pre-Tax Income
Interest Income Expense	(1)	(1)	(1)	(2)	(4)	(4)	(5)	(5)	(5)	(5)
Non-Reccuring Items	(1)	(2)	(1)	0	2	0	0	0	(0)	(0)
Pre-Tax Income	2 N/A	1 -68%	3 +375%	4 +18%	6 +54%	6 -9%	5 -13%	5 +4%	6 +11%	7 +15%
Net Income
Tax Provision	(1)	(0)	(1)	(0)	(1)	(1)	(1)	(1)	0	(2)
Income from Continuing Operations	1	0	3	4	5	5	4	4	6	4
Income to Minority Interest	(0)	(0)	(0)	0	0	0	(0)	(0)	(0)	(1)
Net Income (Common)	1 N/A	0 -71%	3 +655%	4 +41%	5 +42%	5 -8%	4 -15%	4 +0%	5 +27%	4 -29%
EPS (Diluted)	0.05 N/A	0.02 -60%	0.12 +500%	0.17 +42%	0.24 +41%	0.2 -17%	0.16 -20%	0.16 N/A	0.19 +19%	0.14 -26%

Izertis SA
MAD:IZER