FRM.AX
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 FRM.AX 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 | $99.62M | $97.07M | $82.78M | $74.04M | +2.6% |
| Operating revenue | $99.62M | $97.07M | $82.78M | $74.04M | +2.6% |
| Cost of revenue | $56.30M | $68.90M | $60.23M | $56.46M | -18.3% |
| Gross profit | $43.32M | $28.17M | $22.55M | $17.58M | +53.8% |
| Selling, general & admin | $22.61M | $22.53M | $18.64M | $16.57M | +0.4% |
| Total operating expense | $35.73M | $44.63M | $39.91M | $37.20M | -19.9% |
| Operating income | $7.60M | -$16.46M | -$17.35M | -$19.62M | +146.2% |
| Net interest income | -$3.22M | -$3.22M | -$2.52M | -$2.18M | 0.0% |
| Pre-tax income | $6.66M | -$2.35M | -$9.11M | -$13.96M | +383.9% |
| Tax provision | $0 | $0 | $0 | $5.83M | — |
| Net income | $6.66M | -$2.35M | -$9.11M | -$19.78M | +383.9% |
| Net income to common | $6.66M | -$2.35M | -$9.11M | -$19.78M | +383.9% |
| Basic EPS | 0.03 | -0.02 | -0.10 | -0.29 | +276.7% |
| Diluted EPS | 0.03 | -0.02 | -0.10 | -0.29 | +276.7% |
| EBIT | $9.88M | $876.00K | -$6.59M | -$11.78M | +1,027.6% |
| EBITDA | $17.56M | $19.59M | $10.54M | $5.44M | -10.4% |
| Basic shares | 230.79M | 143.86M | 92.13M | 68.94M | +60.4% |
| Diluted shares | 230.79M | 143.86M | 92.13M | 68.94M | +60.4% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $8.30M | $1.69M | $1.99M | $2.15M | +392.3% |
| Cash & short-term investments | $8.30M | $1.69M | $1.99M | $2.15M | +392.3% |
| Accounts receivable | $10.09M | $7.72M | $8.13M | $7.46M | +30.7% |
| Inventory | $16.66M | $11.20M | $14.21M | $10.75M | +48.7% |
| Total current assets | $36.48M | $25.57M | $27.39M | $22.74M | +42.7% |
| Property, plant & equipment | $57.29M | $34.81M | $28.17M | $35.60M | +64.6% |
| Total assets | $94.30M | $60.81M | $55.91M | $58.74M | +55.1% |
| Total current liabilities | $15.41M | $22.71M | $19.70M | $18.92M | -32.1% |
| Current debt | — | $4.46M | $190.00K | — | — |
| Long-term debt | $12.00M | $12.66M | $15.62M | $11.57M | -5.2% |
| Total debt | $38.92M | $43.27M | $34.55M | $34.81M | -10.0% |
| Total liabilities | $51.40M | $57.99M | $50.86M | $49.38M | -11.4% |
| Retained earnings | -$25.02M | -$31.67M | -$29.33M | -$20.21M | +21.0% |
| Shareholder equity | $42.90M | $2.82M | $5.05M | $9.36M | +1,420.2% |
| Working capital | $21.07M | $2.86M | $7.70M | $3.81M | +637.6% |
| Net tangible assets | $42.90M | $2.82M | $5.05M | $9.36M | +1,420.2% |
| Shares issued | 210.14M | 143.86M | 143.86M | 68.94M | +46.1% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Capital expenditure | -$1.38M | -$1.21M | -$529.00K | -$1.34M | -14.1% |
| Investing cash flow | -$1.38M | $1.14M | -$523.00K | $16.77M | -221.0% |
| Financing cash flow | -$1.24M | -$4.37M | $3.76M | -$12.18M | +71.7% |
| Free cash flow | $7.85M | $1.72M | -$3.93M | -$5.08M | +355.5% |
| End cash position | $8.30M | $1.69M | $1.99M | $2.15M | +392.3% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-06-30 | YoY |
|---|---|---|
| Cash & equivalents | $8.30M | |
| Cash & short-term investments | $8.30M | |
| Accounts receivable | $10.09M | |
| Inventory | $16.66M | |
| Total current assets | $36.48M | |
| Property, plant & equipment | $57.29M | |
| Total assets | $94.30M | |
| Total current liabilities | $15.41M | |
| Long-term debt | $12.00M | |
| Total debt | $38.92M | |
| Total liabilities | $51.40M | |
| Retained earnings | -$25.02M | |
| Shareholder equity | $42.90M | |
| Working capital | $21.07M | |
| Net tangible assets | $42.90M | |
| Shares issued | 210.14M |
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.