FOTB
Price
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on FOTB open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Total revenue | $76.91M | $62.27M | $56.37M | $51.10M | +23.5% |
| Operating revenue | $76.91M | $62.27M | $56.37M | $51.10M | +23.5% |
| Selling, general & admin | $2.05M | $1.45M | $1.16M | $1.24M | +41.2% |
| Total operating expense | $38.37M | $32.51M | $30.11M | $30.56M | +18.0% |
| Pre-tax income | $34.16M | $26.06M | $19.18M | $16.55M | +31.1% |
| Tax provision | $9.20M | $7.05M | $5.17M | $4.31M | +30.5% |
| Net income | $24.96M | $19.01M | $14.01M | $12.24M | +31.3% |
| Net income to common | $24.96M | $19.01M | $14.01M | $12.24M | +31.3% |
| Basic EPS | 26.72 | 20.79 | 15.56 | 13.95 | +28.5% |
| Diluted EPS | 26.72 | 20.79 | 15.56 | 13.95 | +28.5% |
| Basic shares | 934.22K | 914.14K | 900.75K | 877.30K | +2.2% |
| Diluted shares | 934.22K | 914.14K | 900.75K | 877.30K | +2.2% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $34.24M | $29.55M | $27.62M | $52.81M | +15.9% |
| Property, plant & equipment | $9.57M | $9.39M | $9.95M | $10.44M | +2.0% |
| Goodwill & intangibles | $2.45M | $2.45M | $2.45M | $2.45M | 0.0% |
| Total assets | $2.04B | $1.72B | $1.49B | $1.35B | +18.5% |
| Total debt | $137.95M | $87.50M | $153.50M | $189.80M | +57.7% |
| Total liabilities | $1.90B | $1.61B | $1.40B | $1.28B | +17.9% |
| Retained earnings | $114.48M | $90.93M | $73.31M | $60.20M | +25.9% |
| Shareholder equity | $134.35M | $105.21M | $86.61M | $71.50M | +27.7% |
| Net tangible assets | $131.90M | $102.77M | $84.16M | $69.06M | +28.4% |
| Shares issued | 1.03M | 1.01M | 992.25K | 902.34K | +1.7% |
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Net income | $24.96M | $19.01M | $14.01M | $12.24M | — | +31.3% |
| Depreciation & amortisation | $1.00M | $983.00K | $990.00K | $894.00K | — | +1.8% |
| Stock-based compensation | $817.00K | $522.00K | $389.00K | $280.00K | — | +56.5% |
| Change in working capital | $5.51M | -$5.20M | $2.81M | $2.56M | — | +206.1% |
| Operating cash flow | $33.89M | $18.96M | $23.55M | $19.22M | — | +78.7% |
| Capital expenditure | -$275.00K | -$418.00K | -$463.00K | -$1.51M | — | +34.2% |
| Investing cash flow | -$307.99M | -$228.45M | -$164.86M | -$361.48M | — | -34.8% |
| Share buybacks | — | — | — | — | $0 | — |
| Dividends paid | -$1.41M | -$1.38M | -$1.35M | -$1.33M | — | -2.1% |
| Financing cash flow | $278.79M | $211.42M | $116.11M | $375.89M | — | +31.9% |
| Free cash flow | — | — | — | $17.71M | — | — |
| End cash position | $34.24M | $29.55M | $27.62M | $52.81M | — | +15.9% |
| Line item | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | YoY |
|---|---|---|---|---|---|---|
| Total revenue | $22.64M | $20.39M | $20.75M | $21.02M | $18.08M | +11.0% |
| Operating revenue | $22.64M | $20.39M | $20.75M | $21.02M | $18.08M | +11.0% |
| Selling, general & admin | $622.00K | $455.00K | $522.00K | $452.00K | $610.00K | +36.7% |
| Total operating expense | $12.44M | $11.67M | $10.22M | $9.59M | $9.72M | +6.6% |
| Pre-tax income | $9.22M | $7.74M | $9.06M | $9.97M | $7.78M | +19.2% |
| Tax provision | $2.43M | $2.05M | $2.51M | $2.59M | $2.10M | +18.7% |
| Net income | $6.79M | $5.69M | $6.55M | $7.38M | $5.68M | +19.3% |
| Net income to common | $6.79M | $5.69M | $6.55M | $7.38M | $5.68M | +19.3% |
| Basic EPS | 7.10 | 24.46 | 6.97 | 26.40 | 6.08 | -71.0% |
| Diluted EPS | 7.10 | 24.46 | 6.97 | 26.40 | 6.08 | -71.0% |
| Basic shares | 956.00K | 942.76K | 940.43K | 936.23K | 935.08K | +1.4% |
| Diluted shares | 956.00K | 942.76K | 940.43K | 936.23K | 935.08K | +1.4% |
| Line item | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2024-12-31 | YoY |
|---|---|---|---|---|---|---|---|
| Cash & equivalents | $35.97M | $40.38M | $34.24M | $91.79M | $50.91M | — | -10.9% |
| Property, plant & equipment | $12.29M | $12.64M | $9.57M | $12.48M | $12.76M | — | -2.7% |
| Goodwill & intangibles | — | — | $2.45M | — | — | $2.45M | — |
| Total assets | $2.07B | $2.04B | $2.04B | $1.95B | $1.85B | — | +1.6% |
| Total debt | $64.85M | $51.95M | $137.95M | $53.20M | $78.20M | — | +24.8% |
| Total liabilities | $1.92B | $1.90B | $1.90B | $1.82B | $1.73B | — | +1.2% |
| Retained earnings | — | — | $114.48M | — | — | $90.93M | — |
| Shareholder equity | $149.21M | $140.48M | $134.35M | $127.61M | $118.27M | — | +6.2% |
| Net tangible assets | $149.21M | $140.48M | $131.90M | $127.61M | $118.27M | — | +6.2% |
| Shares issued | 949.63K | 1.04M | 1.03M | 1.02M | 933.37K | — | -8.5% |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.