Also trades as: MNSBP (NASDAQ) · $vol 0M

$23.04

-0.13 (-0.56%)

Weekly Expected Move ±4.0%

$20 $21 $22 $23 $24

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Neutral · Power 53 · $164.0M mcap · 5M float · 1.00% daily turnover · Short 36% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$136M -1.4% ▼

5Y CAGR: +14.3%

Gross Profit

$74M +25.1% ▲

5Y CAGR: +8.2%

Operating Income

$19M +237.3% ▲

5Y CAGR: -0.5%

Net Income

$16M +256.4% ▲

5Y CAGR: -0.1%

EPS (Diluted)

$1.76 +210.0% ▲

5Y CAGR: -1.0%

EBITDA

$19M +305.9% ▲

5Y CAGR: -2.5%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$70M	$89M	$128M	$138M	$136M
YoY Growth	+1.1%	+26.1%	+44.1%	+7.9%	-1.4%
Cost of Revenue	$9M	$16M	$49M	$79M	$62M
Gross Profit	$61M	$73M	$78M	$59M	$74M
Gross Margin	86.5%	82.2%	61.4%	42.8%	54.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$23M	$28M	$33M	$35M	$37M
Operating Expenses	$33M	$40M	$46M	$73M	$55M
Operating Income	$28M	$33M	$33M	-$14M	$19M
Operating Margin	39.8%	37.7%	25.7%	-10.1%	14.0%
Interest Expense	$11M	$13M	$48M	$72M	$62M
Income Before Tax	$28M	$33M	$33M	-$14M	$19M
Tax Expense	$6M	$7M	$6M	-$4M	$3M
Net Income	$22M	$27M	$27M	-$10M	$16M
Net Margin	31.5%	30.1%	20.8%	-7.2%	11.5%
EPS (Diluted)	$2.65	$3.26	$3.25	$-1.60	$1.76
EBITDA	$30M	$36M	$36M	-$9M	$19M
Shares Outstanding	8M	8M	8M	8M	8M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$34M	$34M	$36M	$34M	$35M	$33M	$33M	$32M
Cost of Revenue	$19M	$21M	$22M	$16M	$15M	$16M	$15M	$14M
Gross Profit	$16M	$13M	$13M	$17M	$20M	$18M	$18M	$18M
Gross Margin	45.4%	38.6%	37.4%	51.5%	57.7%	53.6%	54.0%	57.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$8M	$8M	$10M	$9M	$10M	$9M	$9M	$9M
Operating Expenses	$13M	$13M	$34M	$14M	$15M	$13M	$13M	$13M
Operating Income	$3M	$97K	-$21M	$3M	$6M	$5M	$5M	$5M
Operating Margin	8.4%	0.3%	-58.4%	9.2%	16.0%	16.2%	14.9%	16.9%
Interest Expense	$18M	$18M	$19M	$16M	$15M	$15M	$15M	$14M
Income Before Tax	$3M	$97K	-$21M	$3M	$6M	$5M	$5M	$5M
Tax Expense	$238K	-$168K	-$5M	$682K	$1M	$896K	$836K	$1M
Net Income	$3M	$265K	-$16M	$2M	$5M	$5M	$4M	$4M
Net Margin	7.7%	0.8%	-45.0%	7.2%	13.0%	13.5%	12.4%	13.0%
EPS (Diluted)	$0.27	$-0.04	$-2.20	$0.25	$0.53	$0.52	$0.46	$0.48
EBITDA	$4M	$1M	-$19M	$4M	$7M	$7M	$5M	$5M
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	7M

MNSB NASDAQ