FRM.AXFRM.AXASX

Revenue (LTM)

$100M

+2.6% YoY

Net Income (LTM)

$7M

+383.9% YoY

Free Cash Flow

$8M

Revenue CAGR (5Y)

+2.0%

Marginsimproving

FCF$0.0B

Now profitable

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Revenue	73	74↑1.0%	83↑11.8%	97↑17.3%	100↑2.6%
Gross Profit	19	-6↓131.9%	22↑464.9%	28↑25.5%	43↑53.8%
Operating Income	-9	-9↓5.9%	-6↑32.0%	6↑185.7%	21↑275.0%
Net Income	-12	-20↓65.2%	-9↑53.9%	-2↑74.3%	7↑383.9%
EBITDA	6	5↓15.0%	11↑93.6%	7↓33.2%	12↑64.2%
EPS Diluted	-0.17	-0.29↓70.6%	-0.10↑65.9%	-0.02↑83.5%	0.03↑293.9%

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Cash & Equivalents	1	2↑67.3%	2↓7.6%	2↓15.1%	8↑392.3%
Total Current Assets	23	23↓1.9%	27↑20.5%	26↓6.7%	36↑42.7%
Total Assets	72	59↓18.4%	56↓4.8%	61↑8.8%	94↑55.1%
Total Current Liabilities	16	19↑14.7%	20↑4.1%	23↑15.3%	15↓32.1%
Total Liabilities	43	49↑15.2%	51↑3.0%	58↑14.0%	51↓11.4%
Total Equity	29	9↓67.9%	5↓46.1%	3↓44.1%	43↑1420.2%
Total Debt	30	35↑15.5%	35↓0.8%	43↑25.2%	39↓10.0%
Net Debt	29	33↑13.2%	33↓0.3%	42↑27.7%	31↓26.4%

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Operating Cash Flow	-0	-4↓1636.7%	-3↑8.9%	3↑186.1%	9↑214.9%
Capital Expenditure	-0	-1↓235.5%	-1↑60.6%	-1↓128.2%	-1↓14.1%
Free Cash Flow	-1	-5↓725.4%	-4↑22.5%	2↑143.8%	8↑355.5%
Stock-Based Comp	-37	-35↑6.4%	0↑100.2%	0↑63.4%	0
Net Change in Cash	-3	1↑127.7%	-0↓118.8%	-0↓84.7%	7↑2297.7%

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