A$0.12 ($0.08)

+0.00 (+0.00%)

Weekly Expected Move ±15.7%

A$0 A$0 A$0 A$0 A$0

ASX · Industrials · Electrical Equipment & Parts · Tech Score Strong Sell · Power 33 · A$8.2M mcap · 57M float · 0.031% daily turnover

Analysis Technicals Weather Peers

Revenue

$22M -12.1% ▼

5Y CAGR: +22.4%

Gross Profit

$8M -32.2% ▼

5Y CAGR: +18.4%

Operating Income

-$1M -171.0% ▼

Net Income

-$3M -375.3% ▼

EPS (Diluted)

$-0.04 -318.6% ▼

EBITDA

$897K -73.9% ▼

5Y CAGR: -9.3%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$14M	$17M	$25M	$25M	$22M
YoY Growth	+65.6%	+26.8%	+43.3%	+3.9%	-12.1%
Cost of Revenue	$8M	$11M	$15M	$14M	$15M
Gross Profit	$6M	$6M	$9M	$11M	$8M
Gross Margin	42.3%	33.8%	37.3%	44.2%	34.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5M	$5M	$6M	$8M	$9M
Operating Expenses	$5M	$5M	$6M	$10M	$9M
Operating Income	$77K	$572K	$1M	$2M	-$1M
Operating Margin	0.6%	3.3%	6.1%	6.1%	-4.9%
Interest Expense	$48K	$53K	$270K	$433K	$392K
Income Before Tax	$411K	$743K	$831K	$1M	-$3M
Tax Expense	$62K	$159K	$199K	$310K	$875K
Net Income	$349K	$584K	$632K	$933K	-$3M
Net Margin	2.6%	3.4%	2.6%	3.7%	-11.5%
EPS (Diluted)	$0.01	$0.01	$0.01	$0.02	$-0.04
EBITDA	$1M	$2M	$2M	$3M	$897K
Shares Outstanding	46M	51M	54M	54M	68M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$9M	$9M	$10M	$15M	$14M	$11M	$12M	$10M
Cost of Revenue	$6M	$6M	$6M	$10M	$8M	$6M	$8M	$7M
Gross Profit	$3M	$3M	$4M	$5M	$6M	$5M	$4M	$3M
Gross Margin	34.1%	33.6%	39.3%	32.8%	42.9%	46.0%	36.0%	31.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2M	$3M	$2M	$3M	$4M	$4M	$4M	$4M
Operating Expenses	$2M	$3M	$3M	$3M	$4M	$4M	$4M	$4M
Operating Income	$453K	$119K	$657K	$2M	$2M	$1M	$181K	-$1M
Operating Margin	5.3%	1.4%	6.6%	11.9%	14.2%	11.5%	1.5%	-12.8%
Interest Expense	$27K	$26K	$84K	$372K	$169K	$231K	$222K	$169K
Income Before Tax	$521K	$222K	$177K	$654K	$1M	$221K	-$807K	-$3M
Tax Expense	$129K	$30K	$49K	$149K	$234K	$76K	-$202K	-$674K
Net Income	$392K	$192K	$127K	$505K	$788K	$145K	-$606K	-$2M
Net Margin	4.6%	2.3%	1.3%	3.5%	5.6%	1.3%	-4.9%	-19.5%
EPS (Diluted)	$0.01	$0.00	$0.00	$0.01	$0.01	$0.00	$-0.01	$-0.03
EBITDA	$920K	$664K	$716K	$1M	$1M	$649K	$1M	-$273K
Shares Outstanding	47M	54M	54M	54M	54M	55M	68M	69M

FOS.AX ASX