FRW.NZFRW.NZNZE

Revenue (LTM)

$1.3B

+6.6% YoY

Net Income (LTM)

$80M

+12.9% YoY

Free Cash Flow

$144M

Revenue CAGR (5Y)

+15.4%

Marginsimproving

FCF$0.1B

Profitable

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Revenue	801	873↑9.1%	1,122↑28.5%	1,209↑7.8%	1,290↑6.6%
Gross Profit	200	210↑5.1%	252↑19.7%	347↑37.7%	1,290↑272.1%
Operating Income	89	108↑21.9%	134↑23.4%	136↑2.1%	144↑5.9%
Net Income	50	70↑41.4%	75↑7.2%	71↓5.8%	80↑12.9%
EBITDA	153	185↑20.5%	214↑16.0%	213↓0.9%	232↑9.1%
EPS Diluted	0.29	0.42↑44.8%	0.43↑2.4%	0.40↓7.0%	0.45↑12.5%

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Cash & Equivalents	20	24↑21.0%	44↑84.3%	36↓19.9%	43↑21.3%
Total Current Assets	131	162↑23.5%	208↑28.0%	208↑0.1%	225↑8.3%
Total Assets	1,044	1,089↑4.2%	1,377↑26.5%	1,394↑1.3%	1,381↓0.9%
Total Current Liabilities	163	232↑42.2%	218↓6.1%	239↑9.5%	271↑13.3%
Total Liabilities	703	732↑4.1%	900↑23.0%	902↑0.2%	881↓2.3%
Total Equity	341	356↑4.5%	476↑33.6%	492↑3.3%	500↑1.6%
Total Debt	475	486↑2.3%	655↑34.8%	649↓1.0%	632↓2.6%
Net Debt	455	462↑1.5%	611↑32.2%	613↑0.3%	589↓3.9%

Metric	Jun 21	Jun 22	Jun 23	Jun 24	Jun 25
Operating Cash Flow	133	124↓7.2%	156↑26.0%	157↑0.5%	174↑10.8%
Capital Expenditure	-18	-27↓50.6%	-37↓37.4%	-31↑15.6%	-30↑6.0%
Free Cash Flow	115	97↓16.2%	119↑22.8%	125↑5.6%	144↑15.1%
Stock-Based Comp	1	1↑27.9%	1↓1.5%	0	0
Net Change in Cash	3	4↑29.0%	20↑384.8%	-9↓143.4%	8↑186.1%

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