FRW.F
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 FRW.F 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 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|
| Total revenue | $254.61M | $211.67M | $190.40M | $209.32M | +20.3% |
| Operating revenue | $254.61M | $211.67M | $190.40M | $209.32M | +20.3% |
| Cost of revenue | $130.10M | $114.23M | $92.04M | $117.32M | +13.9% |
| Gross profit | $124.51M | $97.44M | $98.36M | $92.00M | +27.8% |
| Selling, general & admin | $3.81M | $3.20M | $6.44M | $5.28M | +19.0% |
| Total operating expense | $95.85M | $84.44M | $74.55M | $79.02M | +13.5% |
| Operating income | $28.66M | $13.00M | $23.81M | $12.98M | +120.4% |
| Net interest income | -$7.76M | -$8.82M | -$5.33M | -$5.06M | +12.0% |
| Pre-tax income | $24.86M | $21.61M | $15.44M | $14.43M | +15.0% |
| Tax provision | $1.48M | $530.63K | $1.29M | $1.76M | +178.2% |
| Net income | $23.00M | $19.70M | $13.34M | $11.27M | +16.8% |
| Net income to common | $23.00M | $19.70M | $13.34M | $11.27M | +16.8% |
| Basic EPS | 0.24 | 0.20 | 0.14 | 0.12 | +16.8% |
| Diluted EPS | 0.24 | 0.20 | 0.14 | 0.12 | +16.8% |
| EBIT | — | $29.31M | $19.84M | $18.37M | — |
| EBITDA | $39.17M | $35.15M | $25.58M | $23.90M | +11.4% |
| Basic shares | 97.78M | 97.78M | 97.78M | 97.78M | 0.0% |
| Diluted shares | 97.78M | 97.78M | 97.78M | 97.78M | 0.0% |
| Line item | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $108.22M | $82.90M | $56.33M | $41.01M | +30.5% |
| Cash & short-term investments | $112.69M | $91.63M | $59.45M | $43.39M | +23.0% |
| Accounts receivable | $53.90M | $36.32M | $37.71M | $48.61M | +48.4% |
| Inventory | $17.49M | $10.26M | $10.16M | $12.34M | +70.5% |
| Total current assets | $220.45M | $164.23M | $132.23M | $138.04M | +34.2% |
| Property, plant & equipment | $86.10M | $66.12M | $67.58M | $69.19M | +30.2% |
| Goodwill & intangibles | $11.35M | $11.36M | $11.53M | $11.47M | -0.0% |
| Total assets | $346.69M | $274.69M | $245.71M | $259.95M | +26.2% |
| Total current liabilities | $148.18M | $94.04M | $82.91M | $104.02M | +57.6% |
| Current debt | $4.46M | $4.92M | $3.70M | $3.49M | -9.3% |
| Long-term debt | $81.94M | $86.39M | $93.17M | $107.10M | -5.2% |
| Total debt | $112.88M | $116.92M | $123.46M | $131.69M | -3.5% |
| Total liabilities | $262.72M | $218.45M | $210.63M | $241.63M | +20.3% |
| Retained earnings | $23.00M | $19.70M | $13.34M | $11.27M | +16.8% |
| Shareholder equity | $79.22M | $55.45M | $35.05M | $18.65M | +42.9% |
| Working capital | $72.27M | $70.19M | $49.33M | $34.02M | +3.0% |
| Net tangible assets | $67.87M | $44.10M | $23.52M | $7.18M | +53.9% |
| Shares issued | 100.00M | 100.00M | 100.00M | 100.00M | 0.0% |
| Line item | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|
| Capital expenditure | -$6.36M | -$1.65M | -$1.16M | -$1.80M | -285.8% |
| Investing cash flow | $4.29M | -$5.56M | $22.18M | $5.13M | +177.1% |
| Dividends paid | — | -$164.21K | -$395.51K | — | — |
| Financing cash flow | -$16.10M | -$16.01M | -$19.31M | -$14.54M | -0.6% |
| Free cash flow | $30.59M | $46.88M | $10.69M | $4.32M | -34.8% |
| End cash position | $108.22M | $82.90M | $56.33M | $41.01M | +30.5% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-06-30 | 2024-12-31 | YoY |
|---|---|---|---|
| Cash & equivalents | $50.72M | $108.22M | -53.1% |
| Cash & short-term investments | $52.84M | $112.69M | -53.1% |
| Accounts receivable | $49.68M | $53.90M | -7.8% |
| Inventory | $16.60M | $17.49M | -5.1% |
| Total current assets | $194.41M | $220.45M | -11.8% |
| Property, plant & equipment | $104.00M | $86.10M | +20.8% |
| Total assets | $337.84M | $346.69M | -2.6% |
| Total current liabilities | $166.27M | $148.18M | +12.2% |
| Current debt | $17.09M | $4.46M | +283.3% |
| Long-term debt | $65.52M | $81.94M | -20.0% |
| Total debt | $104.73M | $112.88M | -7.2% |
| Total liabilities | $260.27M | $262.72M | -0.9% |
| Retained earnings | $7.99M | $23.00M | -65.3% |
| Shareholder equity | $73.72M | $79.22M | -6.9% |
| Working capital | $28.14M | $72.27M | -61.1% |
| Net tangible assets | $62.32M | $67.87M | -8.2% |
| Shares issued | 100.00M | 100.00M | 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.