$11.02

-0.15 (-1.34%)

Weekly Expected Move ±5.6%

$10 $11 $11 $12 $13

NASDAQ · Financial Services · Asset Management · Alpha Radar Strong Sell · Power 35 · $1.8B mcap · 149M float · 0.634% daily turnover · Short 62% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$384M +2.6% ▲

5Y CAGR: +27.3%

Gross Profit

$369M +14.1% ▲

5Y CAGR: +28.7%

Operating Income

$131M -20.9% ▼

5Y CAGR: +14.3%

Net Income

$86M +19.1% ▲

5Y CAGR: +6.6%

EPS (Diluted)

$0.54 +14.9% ▲

5Y CAGR: +2.8%

EBITDA

$131M -1.4% ▼

5Y CAGR: +12.3%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$236M	$259M	$328M	$374M	$384M
YoY Growth	+104.8%	+9.9%	+26.6%	+14.2%	+2.6%
Cost of Revenue	$15M	$35M	$39M	$50M	$15M
Gross Profit	$221M	$224M	$289M	$324M	$369M
Gross Margin	93.8%	86.5%	88.2%	86.5%	96.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$75M	$72M	$97M	$121M	$44M
Operating Expenses	$84M	$94M	$125M	$158M	$238M
Operating Income	$137M	$130M	$164M	$166M	$131M
Operating Margin	58.3%	50.4%	50.0%	44.3%	34.2%
Interest Expense	$1M	$2M	$1M	$11M	$0
Income Before Tax	$122M	$102M	$118M	$86M	$92M
Tax Expense	$381K	$8M	-$3M	$10M	$2M
Net Income	$122M	$93M	$118M	$72M	$86M
Net Margin	52.0%	35.9%	36.1%	19.2%	22.3%
EPS (Diluted)	$0.90	$0.63	$0.80	$0.47	$0.54
EBITDA	$131M	$125M	$146M	$133M	$131M
Shares Outstanding	136M	147M	149M	154M	158M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$75M	$78M	$157M	$80M	$83M	$86M	$134M	$98M
Cost of Revenue	$12M	$14M	$14M	$14M	$15M	$15M	$12M	$20M
Gross Profit	$63M	$64M	$144M	$65M	$68M	$72M	$122M	$78M
Gross Margin	83.9%	81.9%	91.4%	82.2%	82.3%	82.8%	91.0%	79.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$27M	$27M	$52M	$24M	$27M	$29M	$8M	$0
Operating Expenses	$35M	$36M	$64M	$36M	$38M	$41M	$73M	$53M
Operating Income	$28M	$28M	$80M	$29M	$30M	$30M	$49M	$26M
Operating Margin	37.4%	35.7%	50.7%	37.0%	36.5%	35.2%	36.7%	26.1%
Interest Expense	$3M	$4M	$4M	$7M	$4M	$5M	$0	$16M
Income Before Tax	$3M	$10M	$53M	$15M	$15M	$25M	$38M	$9M
Tax Expense	$629K	$8M	-$3M	-$2M	$829K	$355K	$2M	$5M
Net Income	$706K	$466K	$55M	$16M	$13M	$22M	$34M	$2M
Net Margin	0.9%	0.6%	35.1%	19.7%	15.6%	26.0%	25.7%	2.3%
EPS (Diluted)	$0.01	$0.01	$0.37	$0.09	$0.08	$0.15	$0.22	$0.01
EBITDA	$14M	$23M	$68M	$33M	$30M	$42M	$49M	$35M
Shares Outstanding	152M	153M	154M	158M	158M	153M	158M	159M

PAX NASDAQ