$32.35

-0.29 (-0.89%)

Weekly Expected Move ±3.6%

$29 $30 $31 $32 $33

NASDAQ · Financial Services · Banks - Regional · Alpha Radar Neutral · Power 54 · $819.9M mcap · 21M float · 0.768% daily turnover · Short 34% of daily vol

Revenue Segmentation

By Product / Service

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$327M +6.6% ▲

5Y CAGR: +21.7%

Gross Profit

$201M +15.1% ▲

5Y CAGR: +15.3%

Operating Income

$72M +20.6% ▲

5Y CAGR: +18.2%

Net Income

$56M +13.8% ▲

5Y CAGR: +16.5%

EPS (Diluted)

$2.55 -12.1% ▼

5Y CAGR: -3.8%

EBITDA

$77M +15.8% ▲

5Y CAGR: +15.4%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$144M	$187M	$254M	$307M	$327M
YoY Growth	+17.2%	+30.2%	+35.9%	-30.2%	+6.6%
Cost of Revenue	$18M	$22M	$93M	$132M	$126M
Gross Profit	$126M	$165M	$162M	$175M	$201M
Gross Margin	87.7%	88.2%	63.6%	56.9%	61.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$44M	$54M	$63M	$68M	$93M
Operating Expenses	$90M	$98M	$117M	$115M	$129M
Operating Income	$36M	$67M	$45M	$60M	$72M
Operating Margin	25.1%	36.0%	17.6%	19.6%	22.1%
Interest Expense	$15M	$18M	$89M	$130M	$125M
Income Before Tax	$36M	$67M	$45M	$60M	$72M
Tax Expense	$7M	$13M	$7M	$11M	$16M
Net Income	$29M	$55M	$37M	$49M	$56M
Net Margin	20.4%	29.3%	14.7%	16.1%	17.2%
EPS (Diluted)	$2.71	$3.44	$2.29	$2.90	$2.55
EBITDA	$41M	$74M	$52M	$67M	$77M
Shares Outstanding	11M	16M	16M	17M	23M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$76M	$78M	$79M	$76M	$86M	$94M	$92M	$78M
Cost of Revenue	$34M	$34M	$33M	$30M	$34M	$33M	$30M	$30M
Gross Profit	$42M	$44M	$46M	$47M	$51M	$61M	$62M	$47M
Gross Margin	55.2%	56.4%	58.1%	61.3%	60.2%	65.1%	67.1%	61.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$17M	$17M	$18M	$17M	$22M	$21M	$20M	$2M
Operating Expenses	$28M	$29M	$30M	$30M	$47M	$37M	$36M	$36M
Operating Income	$14M	$15M	$16M	$17M	$4M	$24M	$26M	$11M
Operating Margin	18.8%	19.0%	20.5%	22.0%	5.0%	25.8%	28.3%	14.6%
Interest Expense	$32M	$34M	$32M	$29M	$32M	$33M	$30M	$29M
Income Before Tax	$14M	$15M	$16M	$17M	$4M	$24M	$27M	$11M
Tax Expense	$2M	$3M	$3M	$3M	-$480K	$6M	$8M	$3M
Net Income	$12M	$12M	$13M	$14M	$5M	$18M	$19M	$9M
Net Margin	15.5%	15.7%	16.8%	18.0%	5.6%	19.5%	21.0%	11.2%
EPS (Diluted)	$0.71	$0.74	$0.72	$0.71	$0.22	$0.95	$0.83	$0.37
EBITDA	$16M	$17M	$18M	$18M	$6M	$26M	$28M	$11M
Shares Outstanding	17M	17M	18M	19M	19M	19M	23M	23M

MPB NASDAQ