Also trades as: FDR.MC (BME) · $vol 7M

$22.51

+0.00 (+0.00%)

OTC · Consumer Cyclical · Leisure · Tech Score Sell · Power 51 · $4.3B mcap · 85M float · 0.0009% daily turnover · Short 90% of daily vol

Revenue

$2.2B +3.9% ▲

5Y CAGR: +8.0%

Gross Profit

$707M -43.4% ▼

5Y CAGR: -3.0%

Operating Income

$308M +18.6% ▲

5Y CAGR: +10.9%

Net Income

$176M +27.4% ▲

5Y CAGR: +12.8%

EPS (Diluted)

$0.93 +27.4% ▲

5Y CAGR: +13.2%

EBITDA

$471M +12.8% ▲

5Y CAGR: +9.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.2B	$2.4B	$2.1B	$2.1B	$2.2B
YoY Growth	+46.8%	+9.5%	-14.2%	+2.5%	+3.9%
Cost of Revenue	$1.0B	$1.1B	$939M	$888M	$1.5B
Gross Profit	$1.2B	$1.3B	$1.1B	$1.2B	$707M
Gross Margin	54.2%	52.7%	54.9%	58.4%	31.8%
R&D Expenses	$9M	$12M	$14M	$17M	$0
SG&A Expenses	$180M	$231M	$206M	$232M	$395M
Operating Expenses	$818M	$976M	$909M	$989M	$399M
Operating Income	$382M	$304M	$236M	$260M	$308M
Operating Margin	17.2%	12.5%	11.3%	12.2%	13.9%
Interest Expense	$36M	$54M	$75M	$63M	$63M
Income Before Tax	$337M	$225M	$158M	$193M	$243M
Tax Expense	$82M	$61M	$41M	$51M	$64M
Net Income	$252M	$160M	$114M	$138M	$176M
Net Margin	11.4%	6.6%	5.5%	6.5%	7.9%
EPS (Diluted)	$1.32	$0.85	$0.60	$0.73	$0.93
EBITDA	$496M	$436M	$384M	$418M	$471M
Shares Outstanding	191M	189M	190M	190M	190M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$473M	$473M	$571M	$674M	$498M	$468M	$566M	$693M
Cost of Revenue	$198M	$183M	$235M	$286M	$264M	$183M	$282M	$345M
Gross Profit	$275M	$289M	$337M	$388M	$234M	$285M	$284M	$348M
Gross Margin	58.1%	61.2%	58.9%	57.5%	47.0%	60.8%	50.2%	50.2%
R&D Expenses	$0	$17M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$305M	$76M	$192M	$47M	$180M	$0	$206M	$219M
Operating Expenses	$446M	$256M	$254M	$250M	$180M	$250M	$206M	$219M
Operating Income	$36M	$33M	$83M	$138M	$54M	$34M	$78M	$129M
Operating Margin	7.5%	7.1%	14.5%	20.5%	10.9%	7.3%	13.8%	18.6%
Interest Expense	$27M	$2M	$21M	$40M	$14M	$9M	$17M	$17M
Income Before Tax	$15M	$22M	$65M	$121M	$39M	$18M	$61M	$112M
Tax Expense	$4M	$6M	$17M	$32M	$10M	$5M	$16M	$30M
Net Income	$11M	$15M	$48M	$88M	$28M	$13M	$61M	$80M
Net Margin	2.3%	3.2%	8.3%	13.0%	5.5%	2.7%	10.8%	11.5%
EPS (Diluted)	$0.06	$0.08	$0.25	$0.46	$0.15	$0.07	$0.24	$0.42
EBITDA	$84M	$66M	$127M	$200M	$95M	$460M	$117M	$169M
Shares Outstanding	190M	190M	190M	190M	190M	190M	190M	190M

FLUIF OTC