$31.01

-0.16 (-0.51%)

Weekly Expected Move ±2.8%

$28 $29 $30 $31 $32

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 71 · $338.3M mcap · 10M float · 0.376% daily turnover · Short 43% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$142M +3.0% ▲

5Y CAGR: +8.2%

Gross Profit

$97M +1.3% ▲

5Y CAGR: +4.9%

Operating Income

$33M +2.3% ▲

5Y CAGR: +12.5%

Net Income

$24M +1.3% ▲

5Y CAGR: +11.8%

EPS (Diluted)

$2.18 +3.8% ▲

5Y CAGR: +13.6%

EBITDA

$36M +1.9% ▲

5Y CAGR: +10.5%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$93M	$111M	$133M	$138M	$142M
YoY Growth	-3.0%	+19.9%	+19.5%	+3.6%	+3.0%
Cost of Revenue	$9M	$15M	$30M	$42M	$45M
Gross Profit	$84M	$96M	$102M	$96M	$97M
Gross Margin	90.0%	86.7%	77.1%	69.6%	68.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$36M	$43M	$44M	$41M	$46M
Operating Expenses	$55M	$64M	$64M	$64M	$64M
Operating Income	$28M	$32M	$38M	$32M	$33M
Operating Margin	30.7%	29.2%	28.7%	23.3%	23.2%
Interest Expense	$9M	$10M	$28M	$41M	$41M
Income Before Tax	$28M	$32M	$38M	$32M	$33M
Tax Expense	$8M	$9M	$11M	$9M	$9M
Net Income	$21M	$24M	$27M	$24M	$24M
Net Margin	22.3%	21.3%	20.6%	17.1%	16.9%
EPS (Diluted)	$1.90	$1.81	$2.27	$2.10	$2.18
EBITDA	$32M	$36M	$41M	$35M	$36M
Shares Outstanding	11M	13M	12M	11M	11M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$34M	$36M	$34M	$34M	$35M	$38M	$36M	$36M
Cost of Revenue	$10M	$12M	$10M	$10M	$10M	$15M	$10M	$9M
Gross Profit	$23M	$24M	$24M	$24M	$24M	$23M	$26M	$27M
Gross Margin	69.5%	67.2%	70.2%	69.5%	70.0%	61.3%	73.0%	75.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10M	$10M	$10M	$11M	$10M	$11M	$11M	$13M
Operating Expenses	$16M	$16M	$16M	$16M	$16M	$16M	$16M	$17M
Operating Income	$8M	$8M	$8M	$8M	$9M	$7M	$9M	$11M
Operating Margin	22.5%	23.0%	23.7%	22.5%	24.9%	17.9%	26.6%	30.2%
Interest Expense	$10M	$11M	$11M	$10M	$10M	$12M	$9M	$9M
Income Before Tax	$8M	$8M	$8M	$8M	$9M	$7M	$9M	$11M
Tax Expense	$2M	$2M	$2M	$2M	$2M	$2M	$3M	$3M
Net Income	$6M	$6M	$6M	$6M	$6M	$5M	$7M	$8M
Net Margin	16.6%	16.7%	17.9%	16.7%	18.2%	13.3%	19.3%	22.7%
EPS (Diluted)	$0.50	$0.54	$0.55	$0.51	$0.58	$0.46	$0.63	$0.75
EBITDA	$8M	$9M	$9M	$8M	$9M	$8M	$9M	$11M
Shares Outstanding	11M	11M	11M	11M	11M	11M	11M	11M

BCML NASDAQ