Also trades as: FXPO.L (LSE) · $vol 0M · FEEXF (OTC) · $vol 0M

$1.65

+0.00 (+0.00%)

OTC · Basic Materials · Steel · Tech Score Strong Sell · Power 39 · $242.7M mcap · 69M float · 0.0003% daily turnover · Short 93% of daily vol

Revenue

$933M +43.2% ▲

5Y CAGR: -9.1%

Gross Profit

$336M +16.1% ▲

5Y CAGR: -18.3%

Operating Income

$18M -75.2% ▼

5Y CAGR: -50.0%

Net Income

-$50M +41.0% ▲

EPS (Diluted)

$-0.34 +39.3% ▲

EBITDA

$42M +630.6% ▲

5Y CAGR: -41.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$1.7B	$2.5B	$1.2B	$652M	$933M
YoY Growth	+12.8%	+48.1%	-50.4%	-47.8%	+43.2%
Cost of Revenue	$609M	$728M	$582M	$362M	$597M
Gross Profit	$1.1B	$1.8B	$666M	$289M	$336M
Gross Margin	64.2%	71.1%	53.3%	44.4%	36.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$371M	$412M	$300M	$225M	$315M
Operating Expenses	$371M	$412M	$300M	$218M	$318M
Operating Income	$749M	$1.1B	$405M	$71M	$18M
Operating Margin	44.0%	42.8%	32.4%	10.9%	1.9%
Interest Expense	$9M	$6M	$2M	$3M	$3M
Income Before Tax	$748M	$1.1B	$338M	-$68M	-$20M
Tax Expense	$113M	$200M	$119M	$16M	$30M
Net Income	$635M	$871M	$220M	-$85M	-$50M
Net Margin	37.4%	34.6%	17.6%	-13.0%	-5.4%
EPS (Diluted)	$4.32	$5.92	$1.48	$-0.56	$-0.34
EBITDA	$861M	$1.2B	$439M	-$8M	$42M
Shares Outstanding	147M	147M	147M	147M	147M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2026 Q2
Revenue	$936M	$328M	$334M	$318M	$549M	$385M	$453M	$196M
Cost of Revenue	$392M	$200M	$302M	$60M	$508M	$89M	$311M	$132M
Gross Profit	$544M	$128M	$32M	$258M	$40M	$296M	$142M	$64M
Gross Margin	58.1%	39.1%	9.5%	81.0%	7.3%	76.9%	31.3%	32.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$182M	$124M	$1M	$226M	$1M	$316M	$166M	$73M
Operating Expenses	$182M	$124M	$2M	$220M	-$59M	$377M	$336M	$73M
Operating Income	$362M	$5M	$32M	$38M	$99M	-$81M	-$194M	-$9M
Operating Margin	38.7%	1.4%	9.6%	11.8%	18.0%	-21.1%	-42.9%	-4.6%
Interest Expense	$1M	$978K	$0	$2M	$0	$0	$1M	$662K
Income Before Tax	$156M	$191M	$35M	-$104M	$76M	-$96M	-$187M	-$11M
Tax Expense	$74M	$47M	$8M	$8M	$20M	$9M	$9M	$4M
Net Income	$82M	$145M	$27M	-$112M	$55M	-$106M	-$196M	-$15M
Net Margin	8.8%	44.1%	8.1%	-35.2%	10.1%	-27.4%	-43.3%	-7.6%
EPS (Diluted)	$0.28	$0.48	$0.18	$-0.76	$0.37	$-0.72	$-1.36	$-0.10
EBITDA	$218M	$229M	$59M	$30M	$73M	-$32M	$1M	$5M
Shares Outstanding	147M	147M	149M	147M	150M	147M	147M	147M

FEEXY OTC