$52.09

-0.68 (-1.29%)

Weekly Expected Move ±4.3%

$46 $48 $51 $53 $55

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 69 · $415.3M mcap · 6M float · 0.679% daily turnover · Short 65% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$208M +6.1% ▲

5Y CAGR: +20.9%

Gross Profit

$107M +66.6% ▲

5Y CAGR: +16.4%

Operating Income

$48M +263.8% ▲

5Y CAGR: +46.0%

Net Income

$35M +260.3% ▲

5Y CAGR: +42.9%

EPS (Diluted)

$4.45 +261.8% ▲

5Y CAGR: +42.8%

EBITDA

$53M +207.4% ▲

5Y CAGR: +37.8%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$87M	$121M	$193M	$196M	$208M
YoY Growth	+8.3%	+39.0%	+59.8%	+1.2%	+6.1%
Cost of Revenue	$13M	$29M	$95M	$131M	$100M
Gross Profit	$74M	$92M	$98M	$64M	$107M
Gross Margin	84.6%	76.3%	50.9%	32.9%	51.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$21M	$26M	$31M	$29M	$35M
Operating Expenses	$40M	$44M	$50M	$51M	$59M
Operating Income	$34M	$48M	$48M	$13M	$48M
Operating Margin	38.9%	39.7%	24.9%	6.8%	23.3%
Interest Expense	$13M	$23M	$94M	$109M	$99M
Income Before Tax	$34M	$48M	$48M	$13M	$48M
Tax Expense	$7M	$11M	$11M	$4M	$13M
Net Income	$27M	$37M	$37M	$10M	$35M
Net Margin	30.5%	30.9%	19.0%	5.0%	16.9%
EPS (Diluted)	$3.36	$4.79	$4.67	$1.23	$4.45
EBITDA	$37M	$51M	$52M	$17M	$53M
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$48M	$49M	$49M	$50M	$51M	$53M	$54M	$54M
Cost of Revenue	$35M	$34M	$32M	$27M	$24M	$25M	$24M	$23M
Gross Profit	$14M	$16M	$17M	$23M	$26M	$28M	$30M	$31M
Gross Margin	28.4%	31.6%	34.2%	46.2%	52.0%	53.0%	55.0%	58.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7M	$7M	$6M	$8M	$9M	$9M	$9M	$13M
Operating Expenses	$12M	$13M	$13M	$14M	$15M	$15M	$15M	$17M
Operating Income	$1M	$3M	$4M	$9M	$12M	$13M	$14M	$14M
Operating Margin	3.0%	5.5%	8.3%	17.9%	23.3%	25.4%	26.4%	26.6%
Interest Expense	$26M	$27M	$28M	$26M	$25M	$25M	$24M	$24M
Income Before Tax	$1M	$3M	$4M	$9M	$12M	$13M	$14M	$14M
Tax Expense	$356K	$786K	$1M	$2M	$3M	$3M	$5M	$3M
Net Income	$1M	$2M	$3M	$7M	$9M	$10M	$9M	$11M
Net Margin	2.3%	3.9%	6.1%	13.8%	17.9%	19.0%	16.9%	20.8%
EPS (Diluted)	$0.14	$0.24	$0.37	$0.87	$1.15	$1.27	$1.15	$1.41
EBITDA	$2M	$4M	$5M	$10M	$13M	$15M	$15M	$14M
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	8M

BWFG NASDAQ