FRAS.LFRAS.LLSE

Revenue (LTM)

$4.9B

-11.1% YoY

Net Income (LTM)

$292M

-23.3% YoY

Free Cash Flow

$532M

Revenue CAGR (5Y)

+4.5%

—Marginsstable

FCF$0.5B

Profitable

Metric	Apr 21	Apr 22	Apr 23	Apr 24	Apr 25
Revenue	3,507	4,691↑33.8%	5,557↑18.5%	5,538↓0.3%	4,926↓11.1%
Gross Profit	1,477	2,036↑37.9%	2,374↑16.6%	2,395↑0.9%	2,306↓3.7%
Operating Income	201	451↑124.4%	340↓24.6%	521↑53.3%	557↑7.0%
Net Income	-83	250↑401.0%	492↑96.8%	381↓22.6%	292↓23.3%
EBITDA	337	610↑80.8%	976↑60.1%	883↓9.5%	779↓11.8%
EPS Diluted	-0.18	0.53↑394.4%	1.00↑88.7%	0.88↓12.0%	0.67↓23.9%

Metric	Apr 21	Apr 22	Apr 23	Apr 24	Apr 25
Cash & Equivalents	457	337↓26.3%	333↓1.2%	359↑7.7%	252↓29.7%
Total Current Assets	2,156	2,572↑19.3%	2,597↑1.0%	2,476↓4.7%	2,356↓4.9%
Total Assets	3,785	4,143↑9.4%	4,293↑3.6%	4,455↑3.8%	5,131↑15.2%
Total Current Liabilities	944	1,005↑6.5%	1,017↑1.2%	965↓5.1%	1,237↑28.2%
Total Liabilities	2,574	2,834↑10.1%	2,635↓7.0%	2,582↓2.0%	3,143↑21.7%
Total Equity	1,193	1,287↑7.9%	1,618↑25.8%	1,845↑14.0%	1,960↑6.3%
Total Debt	1,429	1,449↑1.4%	1,430↓1.3%	1,453↑1.6%	1,861↑28.1%
Net Debt	972	1,112↑14.4%	1,097↓1.3%	1,094↓0.3%	1,609↑47.1%

Metric	Apr 21	Apr 22	Apr 23	Apr 24	Apr 25
Operating Cash Flow	497	482↓2.9%	514↑6.6%	682↑32.6%	943↑38.3%
Capital Expenditure	-220	-323↓46.6%	-469↓45.2%	-267↑43.1%	-412↓54.1%
Free Cash Flow	277	159↓42.4%	45↓71.8%	415↑824.3%	532↑28.1%
Stock-Based Comp	1	9↑607.7%	19↑106.5%	23↑23.2%	1↓96.6%
Net Change in Cash	-77	-120↓56.1%	-4↑96.8%	26↑759.0%	-106↓514.0%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance