$64.24

+0.00 (+0.00%)

Weekly Expected Move ±4.4%

$59 $61 $64 $67 $70

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 48 · $156.3M mcap · 2M float · 0.015% daily turnover · Short 43% of daily vol

Revenue

$59M +12.2% ▲

5Y CAGR: +13.9%

Gross Profit

$54M +1.2% ▲

5Y CAGR: +12.8%

Operating Income

$21M -4.5% ▼

5Y CAGR: +25.5%

Net Income

$16M -2.0% ▼

5Y CAGR: +23.6%

EPS (Diluted)

$13.20 -0.3% ▼

5Y CAGR: +24.9%

EBITDA

$23M +0.0% ▲

5Y CAGR: +22.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$34M	$37M	$51M	$53M	$59M
YoY Growth	+8.5%	+10.1%	+29.7%	+10.3%	+12.2%
Cost of Revenue	$1M	$2M	$3M	$0	$6M
Gross Profit	$32M	$35M	$48M	$53M	$54M
Gross Margin	96.1%	95.6%	94.0%	100.0%	90.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$839K	$828K	$1M	$1M	$23M
Operating Expenses	$23M	$24M	$29M	$30M	$32M
Operating Income	$9M	$11M	$19M	$22M	$21M
Operating Margin	27.1%	30.2%	36.7%	42.5%	36.2%
Interest Expense	$1M	$2M	$3M	$5M	$6M
Income Before Tax	$9M	$11M	$19M	$22M	$21M
Tax Expense	$2M	$3M	$5M	$5M	$5M
Net Income	$7M	$9M	$14M	$17M	$16M
Net Margin	20.9%	23.5%	28.0%	31.2%	27.3%
EPS (Diluted)	$5.38	$6.66	$11.36	$13.24	$13.20
EBITDA	$10M	$12M	$20M	$0	$23M
Shares Outstanding	1M	1M	1M	1M	1M

Line Item	FY2007 Q1	FY2007 Q2	FY2007 Q3	FY2013 Q1	FY2013 Q2	FY2013 Q3	FY2013 Q4	FY2014 Q4
Revenue	$4M	$4M	$6M	$4M	$4M	$4M	$4M	$3M
Cost of Revenue	$1M	$1M	$2M	$0	$0	$0	$0	$0
Gross Profit	$3M	$3M	$4M	$4M	$4M	$4M	$4M	$3M
Gross Margin	70.6%	73.3%	61.2%	100.0%	100.0%	100.0%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1M	$1M	$2M	$0	$0	$0	$8M	$0
Operating Expenses	$2M	$2M	$2M	$3M	$3M	$3M	$3M	$3M
Operating Income	$746K	$984K	$1M	$946K	$1M	$1M	$1M	$638K
Operating Margin	20.4%	24.5%	23.9%	26.1%	29.8%	32.1%	31.5%	18.3%
Interest Expense	$1M	$1M	$2M	$0	$0	$0	$0	$0
Income Before Tax	$746K	$984K	$1M	$594K	$1M	$1M	$762K	$638K
Tax Expense	$198K	$315K	$425K	$190K	$364K	$465K	$74K	$163K
Net Income	$548K	$669K	$1M	$404K	$761K	$851K	$688K	$475K
Net Margin	15.0%	16.7%	17.1%	11.1%	20.1%	20.7%	19.1%	13.6%
EPS (Diluted)	$0.62	$0.76	$0.39	$0.42	$0.68	$0.74	$0.54	$0.40
EBITDA	$746K	$984K	$1M	-$352K	$6M	$7M	-$370K	$3M
Shares Outstanding	880000	880658	880658	961904	1M	1M	1M	1M

BEOB OTC