$3.84

+0.44 (+12.94%)

Weekly Expected Move ±7.6%

$3 $4 $4 $4 $4

OTC · Technology · Software - Application · Tech Score Neutral · Power 47 · $1.2B mcap · 128M float · 0.0011% daily turnover · Short 59% of daily vol

Revenue

$717M +6.8% ▲

5Y CAGR: +9.5%

Gross Profit

$620M +5.0% ▲

5Y CAGR: +9.6%

Operating Income

$231M +11.8% ▲

5Y CAGR: +7.1%

Net Income

$114M -7.7% ▼

5Y CAGR: +2.0%

EPS (Diluted)

$0.36 -6.6% ▼

5Y CAGR: +6.7%

EBITDA

$282M +13.8% ▲

5Y CAGR: +6.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$501M	$566M	$627M	$671M	$717M
YoY Growth	+10.0%	+12.9%	+10.7%	+7.1%	+6.8%
Cost of Revenue	$71M	$81M	$82M	$81M	$97M
Gross Profit	$430M	$485M	$545M	$591M	$620M
Gross Margin	85.8%	85.6%	87.0%	88.0%	86.4%
R&D Expenses	$62M	$70M	$80M	$80M	$93M
SG&A Expenses	$237M	$281M	$295M	$284M	$297M
Operating Expenses	$297M	$328M	$378M	$384M	$389M
Operating Income	$117M	$144M	$167M	$206M	$231M
Operating Margin	23.4%	25.4%	26.6%	30.7%	32.2%
Interest Expense	$13M	$21M	$16M	$17M	$38M
Income Before Tax	$85M	$117M	$147M	$184M	$174M
Tax Expense	$35M	$49M	$33M	$61M	$60M
Net Income	$50M	$68M	$114M	$123M	$114M
Net Margin	10.0%	11.9%	18.2%	18.3%	15.8%
EPS (Diluted)	$0.13	$0.19	$0.33	$0.38	$0.36
EBITDA	$168M	$191M	$198M	$248M	$282M
Shares Outstanding	401M	370M	346M	325M	317M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$169M	$177M	$179M	$186M	$189M	$191M	$186M	$183M
Cost of Revenue	$17M	$18M	$25M	$25M	$25M	$27M	$25M	$25M
Gross Profit	$151M	$159M	$154M	$161M	$164M	$164M	$161M	$158M
Gross Margin	89.7%	89.9%	86.3%	86.7%	86.8%	86.1%	86.7%	86.4%
R&D Expenses	$21M	$20M	$23M	$25M	$23M	$25M	$26M	$27M
SG&A Expenses	$65M	$72M	$79M	$79M	$74M	$71M	$67M	$73M
Operating Expenses	$86M	$102M	$101M	$97M	$98M	$96M	$96M	$101M
Operating Income	$65M	$57M	$53M	$64M	$66M	$69M	$66M	$57M
Operating Margin	38.6%	32.0%	29.8%	34.4%	34.9%	36.0%	35.2%	31.3%
Interest Expense	$4M	$4M	$9M	$10M	$10M	$10M	$10M	$10M
Income Before Tax	$60M	$52M	$44M	$37M	$39M	$61M	$51M	$45M
Tax Expense	$21M	$17M	$14M	$14M	$11M	$24M	$16M	$15M
Net Income	$40M	$35M	$30M	$23M	$29M	$37M	$35M	$30M
Net Margin	23.4%	19.6%	16.6%	12.2%	15.1%	19.4%	18.7%	16.5%
EPS (Diluted)	$0.12	$0.11	$0.10	$0.07	$0.10	$0.12	$0.12	$0.10
EBITDA	$74M	$64M	$66M	$61M	$63M	$82M	$79M	$71M
Shares Outstanding	325M	317M	316M	316M	316M	316M	316M	317M

TMVWY OTC