$26.04

-0.20 (-0.76%)

After Hours: $26.23 (+0.19, +0.73%)

Weekly Expected Move ±2.5%

$24 $25 $25 $26 $27

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 64 · $421.6M mcap · 14M float · 0.736% daily turnover · Short 43% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$177M +51.8% ▲

5Y CAGR: +10.3%

Gross Profit

$134M +108.6% ▲

5Y CAGR: +6.3%

Operating Income

$52M +473.1% ▲

5Y CAGR: +4.9%

Net Income

$43M +616.2% ▲

5Y CAGR: +7.5%

EPS (Diluted)

$2.73 +625.0% ▲

5Y CAGR: +4.2%

EBITDA

$54M +571.8% ▲

5Y CAGR: +4.3%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$118M	$141M	$142M	$116M	$177M
YoY Growth	+9.5%	+18.8%	+0.7%	-17.9%	+51.8%
Cost of Revenue	$961K	$2M	$39M	$52M	$42M
Gross Profit	$117M	$139M	$103M	$64M	$134M
Gross Margin	99.2%	98.5%	72.5%	55.4%	76.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$45M	$45M	$48M	$49M	$60M
Operating Expenses	$73M	$75M	$77M	$78M	$83M
Operating Income	$45M	$64M	$26M	-$14M	$52M
Operating Margin	37.9%	45.1%	18.4%	-11.9%	29.2%
Interest Expense	$3M	$3M	$37M	$47M	$42M
Income Before Tax	$45M	$64M	$26M	-$14M	$62M
Tax Expense	$12M	$17M	$6M	-$5M	$19M
Net Income	$33M	$47M	$20M	-$8M	$43M
Net Margin	28.1%	33.1%	14.0%	-7.2%	24.6%
EPS (Diluted)	$2.30	$2.92	$1.24	$-0.52	$2.73
EBITDA	$48M	$67M	$29M	-$11M	$54M
Shares Outstanding	14M	16M	16M	16M	16M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$4M	$38M	$38M	$37M	$20M	$41M	$79M	$47M
Cost of Revenue	$17M	$12M	$11M	$10M	$10M	$11M	$11M	$12M
Gross Profit	-$13M	$26M	$27M	$27M	$9M	$30M	$69M	$34M
Gross Margin	-366.1%	69.1%	70.7%	72.1%	47.1%	73.2%	86.6%	73.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$13M	$12M	$10M	$13M	$13M	$13M	$21M	$15M
Operating Expenses	$21M	$19M	$18M	$20M	$20M	$20M	$22M	$23M
Operating Income	-$34M	$7M	$10M	$6M	-$11M	$10M	$47M	$12M
Operating Margin	-939.1%	18.2%	25.1%	17.4%	-57.1%	23.6%	58.9%	24.9%
Interest Expense	$12M	$12M	$11M	$10M	$10M	$11M	$11M	$12M
Income Before Tax	-$34M	$7M	$10M	$6M	-$11M	$10M	$57M	$12M
Tax Expense	-$12M	$2M	$4M	$2M	-$3M	$2M	$18M	$3M
Net Income	-$22M	$5M	$6M	$5M	-$9M	$8M	$40M	$9M
Net Margin	-598.3%	11.9%	15.6%	13.1%	-43.5%	18.5%	49.9%	18.3%
EPS (Diluted)	$-1.36	$0.28	$0.38	$0.30	$-0.53	$0.47	$2.49	$0.53
EBITDA	-$34M	$8M	$10M	$7M	-$11M	$10M	$47M	$12M
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

BMRC NASDAQ