$88.20

-0.15 (-0.17%)

Weekly Expected Move ±0.8%

$87 $88 $88 $89 $90

OTC · Financial Services · Banks - Regional · Tech Score Buy · Power 65 · $275.2M mcap · 3M float · 0.075% daily turnover · Short 54% of daily vol

Revenue

$109M +3.5% ▲

5Y CAGR: +24.9%

Gross Profit

$84M -4.3% ▼

5Y CAGR: +22.0%

Operating Income

$32M -30.8% ▼

5Y CAGR: +15.6%

Net Income

$24M -30.9% ▼

5Y CAGR: +15.4%

EPS (Diluted)

$7.66 -28.5% ▼

5Y CAGR: +15.1%

EBITDA

$32M -31.0% ▼

5Y CAGR: +15.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$52M	$62M	$90M	$105M	$109M
YoY Growth	+43.9%	+20.1%	+45.0%	+17.3%	+3.5%
Cost of Revenue	$5M	$3M	$11M	$17M	$24M
Gross Profit	$47M	$59M	$79M	$88M	$84M
Gross Margin	90.8%	94.6%	87.9%	83.8%	77.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$13M	$17M	$22M	$27M	$31M
Operating Expenses	$19M	$22M	$33M	$41M	$52M
Operating Income	$28M	$36M	$46M	$47M	$32M
Operating Margin	54.8%	58.3%	51.5%	44.6%	29.8%
Interest Expense	$3M	$3M	$9M	$14M	$16M
Income Before Tax	$28M	$36M	$46M	$47M	$32M
Tax Expense	$8M	$10M	$13M	$13M	$9M
Net Income	$21M	$27M	$34M	$34M	$24M
Net Margin	39.8%	42.9%	37.4%	32.4%	21.6%
EPS (Diluted)	$6.62	$8.44	$10.56	$10.72	$7.66
EBITDA	$28M	$36M	$47M	$47M	$32M
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	$27M	$29M	$29M	$28M	$24M	$26M	$26M	$29M
Cost of Revenue	$4M	$5M	$5M	$7M	$0	$8M	$5M	$6M
Gross Profit	$22M	$23M	$24M	$21M	$0	$18M	$21M	$23M
Gross Margin	83.5%	81.7%	84.2%	75.2%	0.0%	68.3%	80.0%	77.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$8M	$8M	$8M	$0	$7M	$9M	$9M
Operating Expenses	$10M	$10M	$13M	$13M	$0	$13M	$15M	$15M
Operating Income	$12M	$13M	$11M	$8M	$9M	$5M	$6M	$8M
Operating Margin	44.9%	46.4%	37.8%	29.7%	35.1%	17.9%	23.7%	26.1%
Interest Expense	$4M	$4M	$3M	$4M	$0	$4M	$4M	$5M
Income Before Tax	$12M	$13M	$11M	$8M	$9M	$5M	$6M	$8M
Tax Expense	$3M	$4M	$3M	$2M	$2M	$1M	$2M	$2M
Net Income	$9M	$10M	$8M	$6M	$6M	$3M	$5M	$5M
Net Margin	32.3%	33.9%	28.2%	21.3%	25.7%	12.3%	17.6%	18.9%
EPS (Diluted)	$2.69	$3.05	$2.55	$1.94	$2.06	$1.07	$1.53	$1.88
EBITDA	$12M	$13M	$11M	$8M	$9M	$5M	$6M	$8M
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

FFBB OTC