$9.47

+0.08 (+0.85%)

Weekly Expected Move ±4.0%

$9 $9 $9 $10 $10

NASDAQ · Technology · Software - Application · Tech Score Buy · Power 61 · $15.7M mcap · 2M float · 0.960% daily turnover · Short 60% of daily vol

Revenue

$26M -18.4% ▼

4Y CAGR: -7.2%

Gross Profit

$12M -31.5% ▼

4Y CAGR: -4.9%

Operating Income

-$19M -389.9% ▼

Net Income

-$20M -404.9% ▼

EPS (Diluted)

$-12.70 -377.3% ▼

EBITDA

-$13M -294.6% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$35M	$32M	$35M	$32M	$26M
YoY Growth	+0.0%	-8.5%	+8.4%	-8.5%	-18.4%
Cost of Revenue	$20M	$16M	$17M	$14M	$14M
Gross Profit	$15M	$16M	$18M	$18M	$12M
Gross Margin	42.7%	49.5%	52.7%	56.2%	47.2%
R&D Expenses	$544K	$29K	$80K	$11K	$173K
SG&A Expenses	$5M	$5M	$11M	$11M	$32M
Operating Expenses	$6M	$5M	$11M	$11M	$32M
Operating Income	$9M	$11M	$8M	$7M	-$19M
Operating Margin	25.6%	32.7%	21.6%	20.9%	-74.3%
Interest Expense	$0	$480K	$444K	$353K	$0
Income Before Tax	$12M	$11M	$7M	$7M	-$19M
Tax Expense	$815K	$432K	$388K	$148K	$782K
Net Income	$12M	$10M	$7M	$7M	-$20M
Net Margin	33.2%	32.1%	19.5%	20.7%	-77.5%
EPS (Diluted)	$8.08	$6.25	$4.12	$4.58	$-12.70
EBITDA	$9M	$11M	$8M	$7M	-$13M
Shares Outstanding	1M	2M	2M	1M	2M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2026 Q2
Revenue	$17M	$18M	$14M	$18M	$12M	$14M	$15M	$12M
Cost of Revenue	$8M	$8M	$7M	$7M	$7M	$7M	$10M	$5M
Gross Profit	$8M	$10M	$7M	$11M	$5M	$7M	$5M	$7M
Gross Margin	50.1%	55.2%	51.3%	60.1%	42.4%	51.5%	35.5%	62.0%
R&D Expenses	$67K	$13K	$0	$11K	$109K	$64K	$21K	$0
SG&A Expenses	$3M	$8M	$5M	$7M	$11M	$20M	$19M	$34M
Operating Expenses	$3M	$8M	$5M	$7M	$12M	$20M	$19M	$34M
Operating Income	$6M	$2M	$3M	$4M	-$6M	-$13M	-$14M	-$26M
Operating Margin	34.4%	9.8%	18.1%	23.2%	-50.7%	-95.8%	-93.4%	-217.0%
Interest Expense	$197K	$0	$0	$0	$99K	$0	$0	$0
Income Before Tax	$5M	$2M	$2M	$4M	-$5M	-$13M	-$14M	-$2.1B
Tax Expense	$260K	$128K	$169K	$21K	$893K	$2M	$212K	$9K
Net Income	$5M	$2M	$2M	$4M	-$6M	-$15M	-$14M	-$2.1B
Net Margin	28.6%	11.1%	15.7%	24.8%	-44.5%	-107.7%	-90.9%	-17742.1%
EPS (Diluted)	$3.32	$1.40	$1.54	$3.04	$-3.64	$-8.84	$-8.26	$-42.48
EBITDA	$6M	$2M	$3M	$4M	-$6M	-$13M	-$14M	-$25M
Shares Outstanding	1M	1M	1M	1M	2M	2M	2M	50M

MFI NASDAQ