$42.89

-0.09 (-0.21%)

Weekly Expected Move ±1.3%

$42 $42 $43 $43 $44

OTC · Financial Services · Banks - Regional · Tech Score Sell · Power 46 · $90.9M mcap · 2M float · 0.048% daily turnover · Short 63% of daily vol

Revenue

$70M +4.7% ▲

5Y CAGR: +8.5%

Gross Profit

$39M +12.4% ▲

5Y CAGR: +2.8%

Operating Income

$6M +110.2% ▲

5Y CAGR: -9.2%

Net Income

$5M +67.2% ▲

5Y CAGR: -8.3%

EPS (Diluted)

$2.52 +72.6% ▲

5Y CAGR: -7.6%

EBITDA

$6M +38.3% ▲

5Y CAGR: -14.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$48M	$52M	$58M	$67M	$70M
YoY Growth	+3.8%	+7.5%	+12.3%	+14.5%	+4.7%
Cost of Revenue	$9M	$9M	$25M	$32M	$31M
Gross Profit	$40M	$43M	$33M	$34M	$39M
Gross Margin	82.1%	83.5%	56.8%	51.5%	55.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$16M	$18M	$961K	$2M	$1M
Operating Expenses	$27M	$29M	$31M	$32M	$33M
Operating Income	$13M	$14M	$2M	$3M	$6M
Operating Margin	26.7%	27.0%	3.1%	4.0%	8.0%
Interest Expense	$7M	$8M	$25M	$32M	$31M
Income Before Tax	$13M	$14M	$2M	$3M	$6M
Tax Expense	$2M	$2M	-$867K	-$552K	$213K
Net Income	$11M	$12M	$3M	$3M	$5M
Net Margin	23.4%	22.2%	4.5%	4.8%	7.6%
EPS (Diluted)	$5.16	$5.26	$1.21	$1.46	$2.52
EBITDA	$17M	$17M	$4M	$4M	$6M
Shares Outstanding	2M	2M	2M	2M	2M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$16M	$20M	$16M	$17M	$18M	$18M	$18M	$19M
Cost of Revenue	$8M	$8M	$8M	$8M	$0	$8M	$7M	$8M
Gross Profit	$8M	$12M	$9M	$10M	$0	$10M	$11M	$11M
Gross Margin	49.2%	59.5%	52.4%	56.0%	0.0%	56.8%	59.6%	59.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$266K	$324K	$447K	$334K	$0	$374K	$350K	$5M
Operating Expenses	$8M	$8M	$8M	$8M	$0	$8M	$8M	$8M
Operating Income	$386K	$4M	$647K	$1M	$2M	$2M	$3M	$3M
Operating Margin	2.4%	18.6%	4.0%	6.8%	10.0%	10.6%	13.7%	14.8%
Interest Expense	$8M	$8M	$8M	$8M	$0	$8M	$7M	$8M
Income Before Tax	$386K	$4M	$647K	$1M	$2M	$2M	$3M	$3M
Tax Expense	-$193K	$464K	-$128K	-$1K	$95K	$247K	$259K	$352K
Net Income	$579K	$3M	$775K	$1M	$2M	$2M	$2M	$2M
Net Margin	3.5%	16.2%	4.8%	6.8%	9.4%	9.2%	12.3%	13.0%
EPS (Diluted)	$0.27	$1.48	$0.36	$0.55	$0.80	$0.80	$1.07	$1.18
EBITDA	$386K	$4M	$647K	$1M	$2M	$2M	$3M	$3M
Shares Outstanding	2M	2M	2M	2M	2M	2M	2M	2M

FSMK OTC