Aubay S.A.

LSE:0IPY.LTechnology

——At close · Market cap —

0IPY.L · Income statement · TradingHolo

EUR millions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	426.4	470.6	513.5	534.4	540.3	601.6	+11.3%
Cost of revenue	381.7	417.4	456.5	474.5	486.0	541.2	+11.4%
Gross profit	44.7	53.2	57.1	59.9	54.3	60.4	+11.2%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.2	1.5	1.6	1.3	0.7	1.8	+148.4%
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	—
Operating expenses	3.5	3.3	3.9	4.2	4.7	7.4	+57.2%
Operating income	41.2	49.9	53.2	47.4	49.6	53.0	+6.8%
Interest expense	0.6	0.5	0.5	0.8	0.9	1.6	+81.8%
Interest income	0.6	0.5	0.5	0.0	0.0	0.0	—
Other income / expense	(0.4)	0.1	(0.7)	(4.0)	(0.9)	(2.4)	−171.6%
Pre-tax income	38.2	47.4	49.4	43.4	48.7	50.6	+3.8%
Income tax	12.0	12.9	13.8	10.0	11.1	12.4	+12.4%
Net income	26.1	34.4	35.6	33.4	37.6	38.1	+1.3%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	1.98	2.60	2.69	2.56	2.94	3.00	+2.0%
EPS, diluted (per share)	1.97	2.59	2.67	2.54	2.93	2.95	+0.7%
EBITDA	46.4	55.5	57.7	48.2	57.3	61.1	+6.5%
Depreciation & amortization	7.6	7.6	7.8	8.0	7.7	8.1	+4.6%
Weighted average shares (shares)	13,193,994	13,209,435	13,250,487	13,055,712	12,788,180	12,713,548	−0.6%
Weighted average diluted shares (shares)	13,246,494	13,283,935	13,330,487	13,129,462	12,864,680	12,916,048	+0.4%
Gross margin	10.5%	11.3%	11.1%	11.2%	10.1%	10.0%	−0.0 pts
Operating margin	9.7%	10.6%	10.4%	8.9%	9.2%	8.8%	−0.4 pts
Net margin	6.1%	7.3%	6.9%	6.3%	7.0%	6.3%	−0.6 pts

EUR millionsUpdated 31 Dec 2025 ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.