$43.60

-0.16 (-0.37%)

Weekly Expected Move ±3.1%

$39 $40 $42 $43 $44

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Buy · Power 61 · $1.2B mcap · 24M float · 0.458% daily turnover · Short 65% of daily vol

Revenue

$466M +4.2% ▲

5Y CAGR: +18.3%

Gross Profit

$339M +8.4% ▲

5Y CAGR: +15.0%

Operating Income

$117M +12.1% ▲

5Y CAGR: +14.4%

Net Income

$92M +16.3% ▲

5Y CAGR: +15.2%

EPS (Diluted)

$3.83 +16.1% ▲

5Y CAGR: +7.2%

EBITDA

$117M -6.5% ▼

5Y CAGR: +10.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$250M	$286M	$382M	$447M	$466M
YoY Growth	+24.0%	+14.7%	+33.3%	+17.2%	+4.2%
Cost of Revenue	$30M	$36M	$113M	$134M	$127M
Gross Profit	$219M	$250M	$269M	$313M	$339M
Gross Margin	87.8%	87.3%	70.4%	70.0%	72.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$95M	$103M	$111M	$131M	$171M
Operating Expenses	$152M	$159M	$180M	$209M	$222M
Operating Income	$67M	$91M	$88M	$104M	$117M
Operating Margin	26.8%	31.9%	23.2%	23.3%	25.1%
Interest Expense	$15M	$32M	$107M	$129M	$117M
Income Before Tax	$67M	$91M	$88M	$104M	$117M
Tax Expense	$15M	$18M	$19M	$25M	$25M
Net Income	$51M	$73M	$69M	$79M	$92M
Net Margin	20.6%	25.5%	18.1%	17.6%	19.7%
EPS (Diluted)	$2.87	$3.60	$3.15	$3.30	$3.83
EBITDA	$81M	$106M	$103M	$125M	$117M
Shares Outstanding	18M	20M	22M	24M	24M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$110M	$112M	$114M	$111M	$116M	$122M	$118M	$101M
Cost of Revenue	$33M	$35M	$35M	$30M	$32M	$62M	$32M	$30M
Gross Profit	$77M	$77M	$80M	$81M	$84M	$60M	$86M	$71M
Gross Margin	70.0%	68.9%	69.7%	73.1%	72.3%	49.4%	73.0%	70.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$32M	$33M	$34M	$33M	$35M	$32M	$47M	$57M
Operating Expenses	$50M	$52M	$54M	$53M	$54M	$32M	$56M	$63M
Operating Income	$27M	$25M	$25M	$28M	$30M	$29M	$30M	$7M
Operating Margin	24.3%	22.6%	22.2%	25.5%	26.0%	23.5%	25.5%	7.4%
Interest Expense	$32M	$34M	$31M	$28M	$30M	$30M	$29M	$30M
Income Before Tax	$27M	$25M	$25M	$28M	$30M	$29M	$30M	$34M
Tax Expense	$7M	$6M	$6M	$6M	$7M	$6M	$6M	$8M
Net Income	$20M	$19M	$19M	$22M	$23M	$22M	$24M	$26M
Net Margin	18.0%	17.3%	16.8%	20.0%	20.2%	18.4%	20.1%	26.2%
EPS (Diluted)	$0.82	$0.81	$0.80	$0.93	$0.98	$0.94	$0.99	$1.06
EBITDA	$32M	$31M	$31M	$33M	$35M	$34M	$30M	$11M
Shares Outstanding	24M	24M	24M	24M	24M	24M	24M	25M

FMBH NASDAQ