$72.17

-1.08 (-1.47%)

Weekly Expected Move ±5.7%

$64 $68 $72 $76 $80

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Sell · Power 42 · $234.9M mcap · 3M float · 0.150% daily turnover · Short 52% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$186M +11.8% ▲

5Y CAGR: +4.7%

Gross Profit

$129M +17.1% ▲

5Y CAGR: +0.9%

Operating Income

$33M +37.0% ▲

5Y CAGR: +2.5%

Net Income

$27M +35.3% ▲

5Y CAGR: +3.9%

EPS (Diluted)

$8.29 +37.9% ▲

5Y CAGR: +6.5%

EBITDA

$33M +18.2% ▲

5Y CAGR: -0.2%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$140M	$123M	$150M	$167M	$186M
YoY Growth	-5.6%	-11.8%	+21.3%	+11.2%	+11.8%
Cost of Revenue	$9M	$11M	$35M	$56M	$57M
Gross Profit	$131M	$112M	$115M	$110M	$129M
Gross Margin	93.6%	91.0%	76.8%	66.3%	69.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$61M	$51M	$58M	$57M	$57M
Operating Expenses	$93M	$75M	$86M	$86M	$96M
Operating Income	$38M	$37M	$29M	$24M	$33M
Operating Margin	27.2%	29.9%	19.5%	14.5%	17.8%
Interest Expense	$8M	$8M	$26M	$43M	$45M
Income Before Tax	$38M	$37M	$29M	$24M	$33M
Tax Expense	$9M	$8M	$5M	$4M	$6M
Net Income	$29M	$29M	$24M	$20M	$27M
Net Margin	20.5%	23.6%	15.8%	11.9%	14.4%
EPS (Diluted)	$7.95	$8.29	$6.92	$6.01	$8.29
EBITDA	$43M	$41M	$33M	$28M	$33M
Shares Outstanding	4M	4M	3M	3M	3M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$41M	$44M	$42M	$43M	$47M	$47M	$48M	$48M
Cost of Revenue	$13M	$15M	$15M	$14M	$13M	$15M	$15M	$15M
Gross Profit	$28M	$29M	$28M	$29M	$34M	$32M	$32M	$33M
Gross Margin	68.4%	65.5%	65.0%	67.2%	72.2%	68.9%	67.8%	68.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$14M	$15M	$13M	$14M	$16M	$15M	$14M	$1M
Operating Expenses	$22M	$22M	$20M	$22M	$24M	$23M	$24M	$24M
Operating Income	$6M	$7M	$7M	$7M	$10M	$9M	$8M	$8M
Operating Margin	15.1%	15.2%	17.0%	15.3%	20.6%	18.9%	17.0%	17.5%
Interest Expense	$10M	$11M	$11M	$11M	$11M	$12M	$12M	$11M
Income Before Tax	$6M	$7M	$7M	$7M	$10M	$9M	$8M	$8M
Tax Expense	$1M	$1M	$1M	$1M	$2M	$2M	$1M	$2M
Net Income	$5M	$5M	$6M	$5M	$8M	$7M	$7M	$7M
Net Margin	12.1%	12.3%	14.2%	12.6%	16.4%	15.2%	14.1%	14.1%
EPS (Diluted)	$1.50	$1.65	$1.87	$1.66	$2.37	$2.19	$2.07	$2.08
EBITDA	$7M	$8M	$8M	$8M	$11M	$10M	$8M	$8M
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

CFFI NASDAQ