Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement10
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Interest Expense
·
·
$63M
$36M
$31M
$34M
$35M
$28M
Interest Income
$315M
$291M
$251M
$197M
$159M
$145M
$133M
$101M
Pretax Income
$80M
$63M
$86M
$68M
$82M
$-37M
$2M
$-11M
Income Tax
$25M
$21M
$25M
$18M
$24M
$-10M
$341.0K
$69.0K
Net Income
$43M
$36M
$55M
$44M
$54M
$-35M
$-2M
$-25M
EPS (Basic)
$1.89
$1.59
$2.45
$1.86
$2.20
$-1.42
$-0.07
$-1.03
EPS (Diluted)
$1.78
$1.52
$2.37
$1.83
$2.17
$-1.42
$-0.07
$-1.03
Shares (Basic)
22,774,561
22,546,051
22,510,435
23,583,049
24,599,804
24,445,452
24,342,979
24,214,978
Shares (Diluted)
24,247,788
23,605,493
23,248,323
23,927,342
24,943,169
24,445,452
24,342,979
24,214,978
EBITDA
$8M
$6M
$5M
$5M
$7M
$8M
·
$6M
Balance Sheet17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Cash & Equivalents
$136M
$98M
$53M
$33M
$64M
$55M
$18M
$24M
Goodwill
$151M
$151M
$151M
$151M
$151M
$151M
$151M
$151M
Intangibles
$18M
$19M
$21M
$22M
$23M
$51M
$53M
$54M
Total Assets
$2.96B
$2.87B
$2.59B
$2.26B
$1.87B
$1.64B
$1.54B
$1.38B
Short-term Debt
$95M
$49M
$8M
$5M
$0
$87M
$38M
$55M
Capital Leases
$5M
$5M
$7M
$8M
$9M
$11M
$13M
·
Deferred Tax
$20M
$21M
$21M
$27M
$18M
$807.0K
$9M
$7M
Total Liabilities
$2.45B
$2.43B
$2.18B
$1.89B
$1.52B
$1.34B
$1.21B
$1.09B
Long-term Debt
$216M
$232M
$236M
$214M
$220M
$154M
$175M
$159M
Total Debt
$95M
$49M
$8M
$5M
$0
$87M
·
·
Common Stock
$296.0K
$293.0K
$291.0K
$287.0K
$281.0K
$278.0K
$276.0K
$274.0K
Retained Earnings
$162M
$130M
$104M
$67M
$31M
$-24M
$11M
$13M
Treasury Stock
$51M
$50M
$46M
$46M
$25M
$25M
$25M
$25M
AOCI
$-2M
$-4M
$-4M
$-3M
$1M
$2M
$999.0K
$-82.0K
Stockholders' Equity
$409M
$370M
$343M
$302M
$287M
$231M
$263M
$263M
Liabilities + Equity
$2.96B
$2.87B
$2.59B
$2.26B
$1.87B
$1.64B
$1.54B
$1.38B
Shares Outstanding
23,311,683
29,308,182
29,051,800
28,663,827
28,124,629
27,828,871
27,597,802
27,385,600
Cash Flow12
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
D&A
$8M
$6M
$5M
$5M
$7M
$8M
$7M
$6M
Stock-based Comp
$7M
$6M
$5M
$3M
$2M
$2M
$1M
$576.0K
Amort. of Intangibles
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Other Non-cash
$68M
$67M
$49M
$56M
$16M
·
·
$97M
Operating Cash Flow
$126M
$109M
$114M
$109M
$79M
$79M
$65M
$67M
Investing Cash Flow
$-124M
$-329M
$-341M
$-449M
$-238M
$-171M
$-207M
$-24M
Stock Repurchased
$986.0K
$5M
$0
$21M
$0
$0
·
·
Net Stock Activity
$-986.0K
$-5M
$0
$-21M
·
·
·
·
Dividends Paid
$11M
$9M
$8M
$8M
$0
$0
·
$66.0K
Financing Cash Flow
$30M
$240M
$271M
$321M
$172M
$136M
$152M
$-28M
Net Change in Cash
$32M
$20M
$44M
$-19M
$12M
$44M
$10M
$15M
Taxes Paid
$23M
$22M
$25M
$9M
$5M
$104.0K
$310.0K
$85.0K
Profitability5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Net Margin
16.9%
16.8%
27.6%
25.8%
34.0%
·
·
-21.9%
Pretax Margin
31.3%
29.4%
43.1%
39.9%
51.4%
-33.4%
·
-9.4%
EBITDA Margin
3.3%
2.9%
2.6%
3.1%
4.1%
7.0%
·
4.9%
ROA
1.5%
1.2%
2.1%
2.0%
2.9%
·
·
-1.7%
ROE
11.1%
10.1%
17.1%
14.9%
20.9%
·
·
·
Liquidity & Solvency1
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Debt / Equity
0.2
0.1
0.0
0.0
0.0
0.4
·
·
Efficiency1
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Asset Turnover
0.1
0.1
0.1
0.1
0.1
0.1
·
0.1
Per Share6
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Book Value / Share
$17.53
$16.00
$14.63
$13.08
$11.40
$9.30
·
·
Revenue / Share
$10.51
$9.06
$8.58
$7.10
$6.39
$4.53
·
$4.73
Cash Flow / Share
$5.21
$4.89
$4.89
$4.54
$3.16
$3.22
·
$3.23
Cash / Share
$5.85
$4.25
$2.24
$1.44
$2.56
$2.20
·
$2.11
Dividend / Share
·
·
·
·
$0.00
$0.00
$0.00
·
EPS (TTM)
$1.78
$1.52
$2.37
$1.83
$2.17
$-1.42
$-0.07
$-1.03
Growth Rates7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Revenue YoY
19.2%
7.2%
17.3%
6.6%
52.0%
·
·
·
Revenue CAGR 3Y
14.5%
10.3%
23.9%
·
·
·
·
·
Revenue CAGR 5Y
19.4%
·
·
·
·
·
·
·
EPS YoY
17.1%
-35.9%
29.5%
-15.7%
·
·
·
·
EPS CAGR 3Y
-0.92%
-11.2%
·
·
·
·
·
·
Net Income YoY
20.0%
-34.9%
25.6%
-19.0%
·
·
·
·
Net Income CAGR 3Y
-0.61%
-12.8%
·
·
·
·
·
·
Valuation (TTM)15
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
Revenue TTM
$255M
$214M
$199M
$170M
$159M
$105M
$118M
$114M
Net Income TTM
$43M
$36M
$55M
$44M
$54M
$-35M
$-2M
$-25M
Market Cap
$584M
·
·
·
·
·
·
·
Enterprise Value
$543M
·
·
·
·
·
·
·
P/E
14.1
·
·
·
·
·
·
·
P/S
2.3
·
·
·
·
·
·
·
P/B
1.4
·
·
·
·
·
·
·
P / Tangible Book
2.4
·
·
·
·
·
·
·
P / Cash Flow
4.6
·
·
·
·
·
·
·
EV / EBITDA
65.3
·
·
·
·
·
·
·
EV / Revenue
2.1
·
·
·
·
·
·
·
Dividend Yield
1.9%
·
·
·
·
·
·
·
Earnings Yield
7.1%
·
·
·
·
·
·
·
Payout Ratio
25.5%
26.2%
14.0%
17.2%
·
·
·
-0.26%
Annual Payout
$11M
$9M
$8M
$8M
$0
$0
·
$66.0K
Income Statement10
Metric
Trend
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Interest Expense
·
·
·
·
·
·
·
$21M
$19M
·
$17M
$15M
$12M
·
$10M
$8M
Interest Income
$84M
$82M
$81M
$77M
$75M
$77M
$76M
$71M
$67M
$68M
$66M
$62M
$56M
$55M
$52M
$47M
Pretax Income
$14M
$21M
$19M
$19M
$20M
$18M
$14M
$12M
$18M
$22M
$19M
$21M
$23M
$20M
$12M
$20M
Income Tax
$5M
$6M
$6M
$6M
$7M
$7M
$4M
$4M
$6M
$6M
$7M
$5M
$6M
$5M
$3M
$5M
Net Income
$7M
$12M
$8M
$11M
$12M
$10M
$9M
$7M
$10M
$14M
$11M
$14M
$15M
$13M
$8M
$13M
EPS (Basic)
$0.32
$0.53
$0.34
$0.49
$0.53
$0.46
$0.38
$0.31
$0.44
$0.63
$0.50
$0.63
$0.69
$0.58
$0.33
$0.55
EPS (Diluted)
$0.31
$0.50
$0.32
$0.46
$0.50
$0.43
$0.37
$0.30
$0.42
$0.60
$0.48
$0.62
$0.67
$0.58
$0.32
$0.54
Shares (Basic)
23,288,732
·
22,854,836
22,783,947
22,570,797
·
22,490,792
22,598,102
22,641,385
·
22,596,982
22,488,463
22,342,911
·
23,154,775
24,153,015
Shares (Diluted)
24,013,303
·
24,437,133
24,058,084
23,897,167
·
23,447,929
23,453,162
23,765,045
·
23,392,901
22,853,927
22,975,457
·
23,510,645
24,421,867
EBITDA
·
·
·
·
$2M
·
·
·
$1M
·
·
·
$1M
·
·
·
Balance Sheet17
Metric
Trend
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Cash & Equivalents
$173M
$136M
$72M
$110M
$132M
$98M
$121M
$88M
$55M
·
$37M
$82M
$21M
·
$25M
$34M
Goodwill
$151M
$151M
$151M
$151M
$151M
$151M
$151M
$151M
$151M
·
$151M
$151M
$151M
·
$151M
$151M
Intangibles
$17M
$18M
$18M
$18M
$19M
$19M
$20M
$20M
$20M
·
$21M
$21M
$22M
·
$22M
$23M
Total Assets
$3.19B
$2.96B
$2.90B
$2.88B
$2.85B
$2.87B
$2.88B
$2.76B
$2.62B
$2.59B
$2.56B
$2.52B
$2.35B
$2.26B
$2.20B
$2.11B
Short-term Debt
$54M
$95M
$80M
$87M
$112M
$49M
$49M
$38M
$32M
·
$18M
$68M
$38M
·
·
·
Capital Leases
$4M
$5M
$3M
$4M
$5M
$5M
$6M
$6M
$7M
·
$7M
$8M
$8M
·
$9M
$9M
Deferred Tax
$20M
$20M
$19M
$19M
$22M
$21M
$21M
$22M
$25M
·
$23M
$27M
$26M
·
$26M
$24M
Total Liabilities
$2.69B
$2.45B
$2.40B
$2.35B
$2.40B
$2.43B
$2.45B
$2.34B
$2.20B
·
$2.16B
$2.13B
$1.98B
·
$1.84B
$1.75B
Long-term Debt
$288M
$216M
$216M
$200M
$200M
$232M
$232M
$231M
$226M
·
$218M
$178M
$176M
·
$219M
$219M
Total Debt
$54M
·
$80M
$87M
$112M
·
$49M
$38M
$32M
·
$18M
$68M
$38M
·
·
·
Common Stock
$301.0K
$296.0K
$296.0K
$295.0K
$295.0K
$293.0K
$293.0K
$293.0K
$292.0K
·
$290.0K
$289.0K
$289.0K
·
$285.0K
$285.0K
Retained Earnings
$169M
$162M
$153M
$148M
$140M
$130M
$123M
$116M
$112M
·
$92M
$83M
$70M
·
$55M
$50M
Treasury Stock
$59M
$51M
$51M
$51M
$51M
$50M
$50M
$49M
$48M
·
$46M
$46M
$46M
·
$44M
$36M
AOCI
$-3M
$-2M
$-2M
$-3M
$-3M
$-4M
$-2M
$-4M
$-4M
·
$-5M
$-4M
$-3M
·
$-4M
$-2M
Stockholders' Equity
$406M
$409M
$397M
$390M
$380M
$370M
$362M
$354M
$349M
·
$328M
$319M
$306M
·
$291M
$294M
Liabilities + Equity
$3.19B
$2.96B
$2.90B
$2.88B
$2.85B
$2.87B
$2.88B
$2.76B
$2.62B
·
$2.56B
$2.52B
$2.35B
·
$2.20B
$2.11B
Shares Outstanding
23,041,645
23,311,683
23,279,435
23,246,593
23,235,030
23,135,624
23,084,277
23,211,990
23,377,564
29,051,800
23,363,731
23,345,017
23,309,993
28,663,827
23,185,070
24,239,320
Cash Flow12
Metric
Trend
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
D&A
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$821.0K
$2M
$1M
Stock-based Comp
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$981.0K
$1M
$863.0K
Amort. of Intangibles
$362.0K
$361.0K
$361.0K
$362.0K
$361.0K
$361.0K
$361.0K
$362.0K
$361.0K
$361.0K
$361.0K
$363.0K
$360.0K
$363.0K
$359.0K
$363.0K
Other Non-cash
·
·
·
·
$20M
·
·
·
$19M
·
·
·
$11M
·
·
·
Operating Cash Flow
$17M
$34M
$67M
$-11M
$36M
$24M
$25M
$28M
$32M
$20M
$36M
$29M
$29M
$30M
$28M
$27M
Investing Cash Flow
$-187M
$-21M
$-73M
$-26M
$-5M
$-20M
$-104M
$-172M
$-33M
$-12M
$-63M
$-184M
$-81M
$-68M
$-131M
$-163M
Stock Repurchased
$8M
$0
$0
$455.0K
$531.0K
$0
$965.0K
$2M
$2M
$0
$0
$0
$0
$2M
$8M
$10M
Net Stock Activity
·
·
·
·
$-531.0K
·
·
·
$-2M
·
·
·
$0
·
·
·
Dividends Paid
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Financing Cash Flow
$237M
$38M
$5M
$30M
$-43M
$-22M
$109M
$133M
$20M
$15M
$30M
$147M
$79M
$46M
$75M
$123M
Net Change in Cash
$67M
$51M
$-1M
$-6M
$-12M
$-18M
$30M
$-11M
$19M
$22M
$3M
$-8M
$27M
$7M
$-28M
$-12M
Taxes Paid
$10M
$7M
$6M
$10M
$10.0K
$8M
$3M
$11M
$10.0K
$12M
$4M
$9M
$143.0K
$3M
$3M
$3M
Profitability5
Metric
Trend
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Net Margin
12.1%
·
13.2%
17.7%
19.1%
·
16.2%
13.9%
18.8%
·
21.1%
29.1%
33.6%
·
18.3%
28.8%
Pretax Margin
23.5%
·
33.2%
31.1%
32.1%
·
26.6%
24.3%
33.6%
·
36.7%
43.5%
50.9%
·
29.5%
42.5%
EBITDA Margin
·
·
·
·
3.3%
·
·
·
2.6%
·
·
·
2.9%
·
·
·
ROA
0.25%
·
0.27%
0.39%
0.44%
·
0.32%
0.27%
0.40%
·
0.47%
0.61%
0.71%
·
0.38%
0.69%
ROE
1.9%
·
2.0%
3.0%
3.3%
·
2.5%
2.1%
3.1%
·
3.6%
4.6%
5.1%
·
2.7%
4.9%
Liquidity & Solvency1
Metric
Trend
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Debt / Equity
0.1
·
0.2
0.2
0.3
·
0.1
0.1
0.1
·
0.1
0.2
0.1
·
·
·
Efficiency1
Metric
Trend
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Asset Turnover
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
Per Share6
Metric
Trend
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Book Value / Share
$17.62
·
$17.07
$16.77
$16.36
·
$15.70
$15.25
$14.93
·
$14.06
$13.66
$13.14
·
$12.56
$12.13
Revenue / Share
$2.57
·
$2.40
$2.60
$2.64
·
$2.27
$2.17
$2.24
·
$2.27
$2.13
$1.99
·
$1.78
$1.89
Cash Flow / Share
·
·
·
·
$1.52
·
·
·
$1.36
·
·
·
$1.27
·
·
·
Cash / Share
$7.49
·
$3.11
$4.75
$5.66
·
$5.22
$3.78
$2.34
·
$1.60
$3.52
$0.89
·
$1.07
$1.39
Dividend / Share
·
·
·
·
·
·
$0.10
$0.10
$0.10
·
$0.08
$0.08
$0.08
·
·
·
EPS (TTM)
$1.33
·
$1.71
$1.76
·
·
$1.69
$1.80
$2.12
·
$2.35
$2.19
$2.11
·
$2.03
$2.35
Valuation (TTM)13
Metric
Trend
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue TTM
$247M
·
$241M
$235M
·
·
$210M
$209M
$207M
·
$192M
$181M
$178M
·
$176M
$175M
Net Income TTM
$32M
·
$41M
$42M
·
·
$40M
$43M
$50M
·
$54M
$50M
$49M
·
$50M
$59M
Market Cap
$588M
·
$583M
$549M
·
·
·
·
·
·
·
·
·
·
·
·
Enterprise Value
$470M
·
$590M
$525M
·
·
·
·
·
·
·
·
·
·
·
·
P/E
19.2
·
14.6
13.4
·
·
·
·
·
·
·
·
·
·
·
·
P/S
2.4
·
2.4
2.3
·
·
·
·
·
·
·
·
·
·
·
·
P/B
1.4
·
1.5
1.4
·
·
·
·
·
·
·
·
·
·
·
·
P / Tangible Book
2.5
·
2.5
2.5
·
·
·
·
·
·
·
·
·
·
·
·
EV / Revenue
1.9
·
2.5
2.2
·
·
·
·
·
·
·
·
·
·
·
·
Dividend Yield
2.0%
·
1.8%
1.9%
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
5.2%
·
6.8%
7.4%
·
·
·
·
·
·
·
·
·
·
·
·
Payout Ratio
·
·
·
·
23.8%
·
·
·
24.8%
·
·
·
12.2%
·
·
·
Annual Payout
$12M
·
$11M
$10M
·
·
$9M
$9M
$8M
·
$7M
$7M
$7M
·
$6M
$4M
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2025-06-30
2024-12-31
2024-09-30
2024-06-30
Net Income
$43M
·
$36M
·
·
Diluted EPS
$1.78
·
$1.52
·
·
Metric
2025-12-31
2025-06-30
2024-12-31
2024-09-30
2024-06-30
Debt / Equity
0.2
·
0.1
·
·
No data for this statement
Not enough fundamentals data to build this statement yet.
Activists & 5%+ owners
22 positions
18
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Company insiders
1 insider
· 1 officers · 0 directors