$315.01

-11.49 (-3.52%)

Weekly Expected Move ±4.0%

$290 $302 $315 $328 $340

OTC · Financial Services · Banks · Tech Score Sell · Power 46 · $997.6M mcap · 3M float · 0.0072% daily turnover · Short 28% of daily vol

Revenue

$266M -2.5% ▼

5Y CAGR: +9.0%

Gross Profit

$213M +9.7% ▲

5Y CAGR: +5.1%

Operating Income

$104M +15.8% ▲

5Y CAGR: +6.2%

Net Income

$78M +15.6% ▲

5Y CAGR: +6.1%

EPS (Diluted)

$24.48 +15.6% ▲

5Y CAGR: +6.1%

EBITDA

$104M +15.8% ▲

5Y CAGR: +4.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$172M	$182M	$237M	$273M	$266M
YoY Growth	-0.4%	+5.9%	+30.3%	+15.0%	-2.5%
Cost of Revenue	$4M	$13M	$59M	$0	$53M
Gross Profit	$168M	$169M	$178M	$194M	$213M
Gross Margin	97.7%	92.6%	75.1%	71.4%	80.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$63M	$61M	$64M	$0	$0
Operating Expenses	$90M	$90M	$95M	$79M	$109M
Operating Income	$78M	$78M	$83M	$116M	$104M
Operating Margin	45.3%	42.9%	34.9%	42.4%	39.2%
Interest Expense	$2M	$15M	$60M	$0	$48M
Income Before Tax	$78M	$78M	$83M	$90M	$104M
Tax Expense	$19M	$20M	$23M	$23M	$27M
Net Income	$58M	$58M	$60M	$67M	$78M
Net Margin	34.0%	32.0%	25.3%	24.6%	29.2%
EPS (Diluted)	$18.45	$18.39	$18.95	$21.17	$24.48
EBITDA	$83M	$83M	$88M	$90M	$104M
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$51M	$129M	$62M	$63M	$67M	$70M	$67M	$69M
Cost of Revenue	-$432K	$0	$13M	$12M	$13M	$14M	$11M	$13M
Gross Profit	$51M	$52M	$48M	$51M	$55M	$56M	$56M	$56M
Gross Margin	100.9%	40.3%	78.2%	80.3%	81.3%	80.0%	84.0%	81.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$20M	$0	$17M	$18M	$18M	$0	$0	$22M
Operating Expenses	$26M	$21M	$25M	$26M	$26M	$30M	$28M	$29M
Operating Income	$25M	$31M	$24M	$25M	$29M	$26M	$28M	$28M
Operating Margin	49.6%	24.3%	38.6%	39.1%	43.0%	37.6%	42.3%	40.4%
Interest Expense	$0	$0	$12M	$12M	$12M	$12M	$11M	$11M
Income Before Tax	$25M	$24M	$24M	$25M	$29M	$26M	$28M	$28M
Tax Expense	$7M	$4M	$6M	$6M	$8M	$6M	$7M	$7M
Net Income	$18M	$20M	$18M	$18M	$21M	$20M	$21M	$21M
Net Margin	35.6%	15.4%	28.6%	29.0%	31.7%	28.6%	31.7%	30.1%
EPS (Diluted)	$5.68	$6.29	$5.60	$5.80	$6.75	$6.33	$6.68	$6.58
EBITDA	$25M	$24M	$24M	$25M	$29M	$26M	$28M	$28M
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

FBAK OTC