Also trades as: FDEV.L (LSE) · $vol 1M

$7.34

+0.00 (+0.00%)

OTC · Technology · Electronic Gaming & Multimedia · Tech Score Buy · Power 76 · $254.9M mcap · 18M float · 0.0001% daily turnover · Short 100% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$106M +17.5% ▲

5Y CAGR: +3.2%

Gross Profit

$50M -21.5% ▼

5Y CAGR: +1.9%

Operating Income

$14M +8.6% ▲

5Y CAGR: -6.9%

Net Income

$28M +25.7% ▲

5Y CAGR: +5.0%

EPS (Diluted)

$0.71 +29.1% ▲

5Y CAGR: +6.0%

EBITDA

$36M -27.5% ▼

5Y CAGR: -1.1%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$115M	$104M	$89M	$91M	$106M
YoY Growth	+25.7%	-8.9%	-14.4%	+1.5%	+17.5%
Cost of Revenue	$71M	$77M	$28M	$27M	$57M
Gross Profit	$43M	$27M	$61M	$63M	$50M
Gross Margin	37.8%	26.1%	68.7%	69.9%	46.7%
R&D Expenses	$11M	$12M	$68M	$15M	$14M
SG&A Expenses	$26M	$21M	$25M	$26M	$21M
Operating Expenses	$35M	$37M	$88M	$41M	$36M
Operating Income	$2M	-$27M	-$27M	$13M	$14M
Operating Margin	1.3%	-25.5%	-30.3%	14.2%	13.1%
Interest Expense	$595K	$0	$15K	$1M	$947K
Income Before Tax	$948K	-$26M	-$28M	$17M	$26M
Tax Expense	-$9M	-$6M	-$7M	-$4M	-$2M
Net Income	$10M	-$21M	-$21M	$22M	$28M
Net Margin	8.4%	-20.0%	-24.1%	24.3%	26.0%
EPS (Diluted)	$0.24	$-0.54	$-0.56	$0.55	$0.71
EBITDA	$34M	$15M	$10M	$50M	$36M
Shares Outstanding	41M	39M	39M	40M	39M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$65M	$57M	$47M	$48M	$42M	$43M	$60M	$45M
Cost of Revenue	$39M	$32M	$45M	$37M	$26M	$23M	$34M	$21M
Gross Profit	$27M	$25M	$2M	$10M	$16M	$20M	$25M	$24M
Gross Margin	40.8%	44.1%	4.3%	21.4%	38.3%	45.9%	42.2%	52.8%
R&D Expenses	$13M	$7M	$5M	$27M	-$8M	$6M	$6M	$8M
SG&A Expenses	$10M	$11M	$13M	$14M	$10M	$10M	$11M	$10M
Operating Expenses	$24M	$18M	$18M	$41M	$1M	$16M	$18M	$18M
Operating Income	$3M	$7M	-$16M	-$31M	$15M	$4M	$7M	$6M
Operating Margin	4.4%	12.0%	-33.3%	-64.6%	35.7%	9.7%	12.5%	13.9%
Interest Expense	$283K	$136K	$0	$0	$229K	$87K	$479K	$453K
Income Before Tax	$3M	$7M	-$33M	-$33M	$5M	$8M	$8M	$17M
Tax Expense	-$9M	$1	-$6M	-$216K	-$7M	-$4M	-$27K	-$2M
Net Income	$11M	$7M	-$28M	-$33M	$12M	$12M	$8M	$19M
Net Margin	17.4%	11.8%	-58.2%	-69.4%	28.0%	27.7%	13.4%	42.7%
EPS (Diluted)	$0.28	$0.16	$-0.71	$-0.85	$0.38	$0.40	$0.20	$0.50
EBITDA	$20M	$19M	$13M	-$9M	$19M	$19M	$22M	$14M
Shares Outstanding	40M	41M	39M	39M	39M	40M	40M	39M

FRRDF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet