FREY.PA
Price
Day trading desk
VWAP and the session figures are computed from the delayed intraday series on this page, so they lag the live tape and will not match a broker's real-time VWAP exactly. Turn on Prior day H/L/C, Opening range and Volume profile in the chart's Studies menu to see these levels drawn on 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 FREY.PA 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 | $231.36M | $191.31M | $148.52M | $124.10M | +20.9% |
| Operating revenue | $231.36M | $191.31M | $148.52M | $124.10M | +20.9% |
| Cost of revenue | $84.72M | $66.93M | $49.32M | $45.48M | +26.6% |
| Gross profit | $146.64M | $124.38M | $99.20M | $78.61M | +17.9% |
| Total operating expense | $24.67M | $15.88M | $13.56M | $21.59M | +55.4% |
| Operating income | $121.97M | $108.51M | $85.64M | $57.03M | +12.4% |
| Net interest income | -$47.88M | -$32.64M | -$47.36M | -$14.81M | -46.7% |
| Pre-tax income | $105.11M | $60.86M | $30.52M | $145.50M | +72.7% |
| Tax provision | $30.31M | $15.70M | $5.73M | $10.13M | +93.0% |
| Net income | $77.41M | $40.00M | $18.86M | $129.38M | +93.5% |
| Net income to common | $77.41M | $40.00M | $18.86M | $129.38M | +93.5% |
| Basic EPS | 2.43 | 1.25 | 0.60 | 4.47 | +93.7% |
| Diluted EPS | 2.43 | 1.25 | 0.60 | 4.47 | +93.7% |
| EBIT | $168.24M | $123.00M | $77.40M | $159.69M | +36.8% |
| EBITDA | $172.02M | $124.79M | $80.35M | $161.41M | +37.8% |
| Basic shares | 31.87M | 31.89M | 31.66M | 29.03M | -0.1% |
| Diluted shares | 31.87M | 31.89M | 31.66M | 29.03M | -0.1% |
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Cash & equivalents | $244.75M | $321.29M | $72.98M | $72.06M | — | -23.8% |
| Cash & short-term investments | $244.75M | $321.29M | $72.98M | $72.06M | — | -23.8% |
| Accounts receivable | $27.54M | $19.00M | $25.29M | $13.92M | — | +44.9% |
| Inventory | $53.90M | $64.03M | $62.68M | $51.17M | — | -15.8% |
| Total current assets | $392.13M | $465.31M | $256.61M | $252.58M | — | -15.7% |
| Property, plant & equipment | $28.40M | $29.38M | $29.85M | $25.12M | — | -3.3% |
| Goodwill & intangibles | $9.66M | $17.39M | $6.78M | $6.87M | — | -44.5% |
| Total assets | $3.22B | $2.52B | $2.40B | $2.05B | — | +28.0% |
| Total current liabilities | $250.66M | $146.02M | $192.81M | $126.44M | — | +71.7% |
| Current debt | $96.47M | $14.18M | $24.43M | $47.52M | — | +580.2% |
| Long-term debt | $1.34B | $1.21B | $992.36M | $766.05M | — | +10.4% |
| Total debt | $1.45B | $1.24B | $1.03B | $825.41M | — | +16.9% |
| Total liabilities | $2.07B | $1.42B | $1.28B | $997.47M | — | +46.4% |
| Retained earnings | — | $40.00M | $18.86M | $129.38M | $65.43M | — |
| Shareholder equity | $1.06B | $1.05B | $1.05B | $990.08M | — | +0.8% |
| Working capital | $141.47M | $319.29M | $63.81M | $126.13M | — | -55.7% |
| Net tangible assets | $1.05B | $1.03B | $1.04B | $983.22M | — | +1.6% |
| Shares issued | 32.25M | 32.25M | 32.25M | 29.03M | — | 0.0% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Net income | $74.80M | $45.16M | $24.79M | $135.38M | +65.6% |
| Depreciation & amortisation | $3.79M | $1.79M | $2.95M | $1.72M | +111.1% |
| Change in working capital | -$3.75M | $7.48M | -$24.75M | $13.63M | -150.1% |
| Operating cash flow | $106.52M | $110.72M | $61.04M | $58.77M | -3.8% |
| Capital expenditure | -$6.06M | -$50.02M | -$3.50M | -$5.12M | +87.9% |
| Investing cash flow | -$408.98M | $66.02M | -$267.08M | -$209.86M | -719.4% |
| Dividends paid | -$62.11M | -$57.14M | -$47.68M | -$45.36M | -8.7% |
| Financing cash flow | $225.75M | $71.52M | $206.85M | $138.91M | +215.6% |
| Free cash flow | $100.46M | $60.69M | $57.53M | $53.65M | +65.5% |
| End cash position | $244.75M | $321.29M | $72.98M | $72.05M | -23.8% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-12-31 | 2025-06-30 | 2024-12-31 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $244.75M | — | $321.29M | — |
| Cash & short-term investments | $244.75M | $123.11M | $321.29M | +98.8% |
| Accounts receivable | $27.54M | $21.31M | $19.00M | +29.3% |
| Inventory | $53.90M | — | $64.03M | — |
| Total current assets | $392.13M | — | $465.31M | — |
| Property, plant & equipment | $28.40M | — | $29.38M | — |
| Goodwill & intangibles | $9.66M | $17.39M | $17.39M | -44.5% |
| Total assets | $3.22B | $2.57B | $2.52B | +25.5% |
| Total current liabilities | $250.66M | $229.66M | $146.02M | +9.1% |
| Current debt | $96.47M | $21.98M | $14.18M | +338.9% |
| Long-term debt | $1.34B | — | $1.21B | — |
| Total debt | $1.45B | — | $1.24B | — |
| Total liabilities | $2.07B | $1.53B | $1.42B | +35.7% |
| Retained earnings | — | — | $40.00M | — |
| Shareholder equity | $1.06B | $995.56M | $1.05B | +6.1% |
| Working capital | $141.47M | — | $319.29M | — |
| Net tangible assets | $1.05B | — | $1.03B | — |
| Shares issued | 32.25M | 32.25M | 32.25M | 0.0% |
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
Headlines
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.