Also trades as: FRVIA.PA (PAR) · $vol 7M

$10.29

+0.00 (+0.00%)

OTC · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 49 · $2.0B mcap · 154M float · 0.0000% daily turnover · Short 63% of daily vol

Revenue

$21.3B -20.9% ▼

5Y CAGR: +8.1%

Gross Profit

$3.0B -17.3% ▼

5Y CAGR: +15.1%

Operating Income

$1.1B -9.2% ▼

5Y CAGR: +27.4%

Net Income

-$250M -34.9% ▼

EPS (Diluted)

$-1.26 -34.0% ▼

EBITDA

$2.3B +0.6% ▲

5Y CAGR: +21.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$15.6B	$24.6B	$27.2B	$27.0B	$21.3B
YoY Growth	+8.1%	+57.3%	+10.9%	-1.0%	-20.9%
Cost of Revenue	$13.7B	$22.2B	$23.6B	$23.4B	$18.4B
Gross Profit	$1.9B	$3.2B	$3.7B	$3.6B	$3.0B
Gross Margin	12.1%	13.1%	13.4%	13.4%	14.0%
R&D Expenses	$331M	$897M	$1.6B	$935M	$0
SG&A Expenses	$691M	$1.2B	$1.3B	$1.3B	$0
Operating Expenses	$1.1B	$2.3B	$2.4B	$2.4B	$1.9B
Operating Income	$769M	$871M	$1.2B	$1.2B	$1.1B
Operating Margin	4.9%	3.5%	4.6%	4.5%	5.1%
Interest Expense	$244M	$65M	$496M	$647M	$430M
Income Before Tax	$252M	-$56M	$603M	$211M	$113M
Tax Expense	$139M	$177M	$232M	$235M	$251M
Net Income	-$79M	-$382M	$222M	-$185M	-$250M
Net Margin	-0.5%	-1.6%	0.8%	-0.7%	-1.2%
EPS (Diluted)	$-0.52	$-2.10	$1.15	$-0.94	$-1.26
EBITDA	$1.2B	$1.9B	$2.6B	$2.2B	$2.3B
Shares Outstanding	152M	174M	198M	197M	197M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$13.3B	$13.6B	$13.6B	$13.5B	$13.4B	$13.5B	$7.9B	$10.5B
Cost of Revenue	$11.6B	$11.9B	$11.9B	$11.7B	$11.7B	$11.6B	$6.6B	$9.0B
Gross Profit	$1.7B	$1.8B	$1.7B	$1.8B	$1.8B	$1.8B	$1.2B	$1.5B
Gross Margin	13.0%	12.9%	12.6%	13.4%	13.3%	13.7%	15.6%	14.3%
R&D Expenses	$809M	$516M	$416M	$829M	$106M	$892M	$384M	$411M
SG&A Expenses	$625M	$648M	$623M	$640M	$650M	$645M	$410M	$538M
Operating Expenses	$1.2B	$1.2B	$1.0B	$1.2B	$1.2B	$1.2B	$794M	$949M
Operating Income	$553M	$588M	$658M	$607M	$602M	$630M	$474M	$556M
Operating Margin	4.1%	4.3%	4.8%	4.5%	4.5%	4.7%	6.0%	5.3%
Interest Expense	$164M	$280M	$306M	$640M	$6M	$236M	$246M	$244M
Income Before Tax	$139M	$158M	$405M	$159M	$52M	-$95M	-$715M	$117M
Tax Expense	$133M	$116M	$117M	$59M	$176M	$124M	$262M	$126M
Net Income	-$85M	$28M	$200M	$5M	-$190M	-$269M	-$1.2B	$3M
Net Margin	-0.6%	0.2%	1.5%	0.0%	-1.4%	-2.0%	-15.1%	0.0%
EPS (Diluted)	$-0.38	$0.14	$1.10	$0.02	$-0.96	$-1.37	$0.10	$0.01
EBITDA	$1.1B	$954M	$941M	$1.2B	$1.1B	$1.2B	$1.1B	$1.1B
Shares Outstanding	197M	198M	198M	197M	197M	197M	447M	197M

FURCF OTC