$45.51

+0.28 (+0.62%)

Weekly Expected Move ±2.6%

$42 $44 $45 $46 $47

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Neutral · Power 58 · $264.2M mcap · 5M float · 0.171% daily turnover · Short 55% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$140M +12.3% ▲

5Y CAGR: +18.3%

Gross Profit

$92M +15.8% ▲

5Y CAGR: +11.3%

Operating Income

$33M +38.8% ▲

5Y CAGR: +16.7%

Net Income

$28M +35.6% ▲

5Y CAGR: +16.7%

EPS (Diluted)

$4.88 +35.6% ▲

5Y CAGR: +11.6%

EBITDA

$39M +30.8% ▲

5Y CAGR: +14.3%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$80M	$94M	$105M	$125M	$140M
YoY Growth	+32.0%	+17.2%	+11.4%	+19.6%	+12.3%
Cost of Revenue	$1M	$7M	$32M	$46M	$48M
Gross Profit	$78M	$87M	$72M	$79M	$92M
Gross Margin	98.2%	92.7%	69.2%	63.5%	65.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$28M	$31M	$30M	$33M	$35M
Operating Expenses	$50M	$52M	$52M	$56M	$59M
Operating Income	$28M	$35M	$20M	$24M	$33M
Operating Margin	35.1%	37.8%	19.4%	19.1%	23.6%
Interest Expense	$4M	$6M	$32M	$45M	$47M
Income Before Tax	$28M	$35M	$20M	$24M	$33M
Tax Expense	$4M	$5M	$2M	$3M	$5M
Net Income	$24M	$30M	$18M	$21M	$28M
Net Margin	30.1%	32.0%	17.4%	16.6%	20.1%
EPS (Diluted)	$4.48	$5.29	$3.19	$3.60	$4.88
EBITDA	$33M	$41M	$26M	$30M	$39M
Shares Outstanding	5M	6M	6M	6M	6M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$30M	$32M	$33M	$32M	$35M	$36M	$36M	$36M
Cost of Revenue	$11M	$12M	$12M	$11M	$12M	$12M	$12M	$12M
Gross Profit	$19M	$20M	$21M	$21M	$23M	$23M	$24M	$24M
Gross Margin	63.5%	61.3%	64.3%	66.2%	66.0%	65.3%	66.7%	66.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8M	$8M	$9M	$9M	$602K	$8M	$9M	$1M
Operating Expenses	$14M	$14M	$14M	$14M	$15M	$15M	$15M	$15M
Operating Income	$6M	$6M	$7M	$7M	$8M	$9M	$9M	$8M
Operating Margin	18.7%	18.0%	20.4%	22.0%	23.7%	24.1%	25.4%	23.7%
Interest Expense	$11M	$12M	$12M	$11M	$12M	$12M	$12M	$11M
Income Before Tax	$6M	$6M	$7M	$7M	$8M	$9M	$9M	$8M
Tax Expense	$766K	$793K	$826K	$1M	$1M	$1M	$1M	$979K
Net Income	$5M	$5M	$6M	$6M	$7M	$7M	$8M	$7M
Net Margin	16.2%	15.5%	17.8%	18.6%	19.9%	20.6%	21.9%	20.9%
EPS (Diluted)	$0.86	$0.86	$1.01	$1.03	$1.20	$1.27	$1.37	$1.28
EBITDA	$7M	$7M	$8M	$8M	$10M	$10M	$11M	$8M
Shares Outstanding	6M	6M	6M	6M	6M	6M	6M	6M

FDBC NASDAQ