Also trades as: FRAS.L (LSE) · $vol 3M

$9.08

+0.00 (+0.00%)

OTC · Consumer Cyclical · Specialty Retail · Tech Score Strong Sell · Power 44 · $3.9B mcap · 113M float · 0.0000% daily turnover · Short 81% 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

$5.3B +8.3% ▲

5Y CAGR: +8.7%

Gross Profit

$2.6B +13.0% ▲

5Y CAGR: +12.0%

Operating Income

$380M -31.8% ▼

5Y CAGR: +13.6%

Net Income

$376M +28.6% ▲

EPS (Diluted)

$0.87 +29.9% ▲

EBITDA

$380M -51.2% ▼

5Y CAGR: +2.4%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$4.7B	$5.6B	$5.5B	$4.9B	$5.3B
YoY Growth	+33.8%	+18.5%	-0.3%	-11.1%	+8.3%
Cost of Revenue	$2.7B	$3.2B	$3.1B	$2.6B	$2.7B
Gross Profit	$2.0B	$2.4B	$2.4B	$2.3B	$2.6B
Gross Margin	43.4%	42.7%	43.3%	46.8%	48.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.6B	$2.0B	$1.9B	$1.8B	$2.2B
Operating Expenses	$1.6B	$2.0B	$1.9B	$1.7B	$2.2B
Operating Income	$451M	$340M	$521M	$557M	$380M
Operating Margin	9.6%	6.1%	9.4%	11.3%	7.1%
Interest Expense	$49M	$69M	$92M	$124M	$158M
Income Before Tax	$307M	$634M	$507M	$379M	$529M
Tax Expense	$76M	$159M	$108M	$93M	$184M
Net Income	$250M	$492M	$381M	$292M	$376M
Net Margin	5.3%	8.8%	6.9%	5.9%	7.0%
EPS (Diluted)	$0.53	$1.00	$0.88	$0.67	$0.87
EBITDA	$610M	$976M	$883M	$779M	$380M
Shares Outstanding	472M	460M	439M	433M	432M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$2.6B	$2.9B	$2.8B	$2.8B	$2.5B	$2.4B	$2.6B	$2.7B
Cost of Revenue	$1.5B	$1.7B	$1.6B	$1.6B	$1.4B	$1.2B	$1.4B	$1.4B
Gross Profit	$1.1B	$1.3B	$1.2B	$1.2B	$1.1B	$1.2B	$1.2B	$1.4B
Gross Margin	41.8%	43.0%	42.9%	43.5%	43.4%	50.4%	47.7%	50.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$918M	$1.1B	$920M	$978M	$848M	$952M	$990M	$1.2B
Operating Expenses	$918M	$1.1B	$920M	$978M	$848M	$952M	$990M	$1.2B
Operating Income	$182M	$184M	$268M	$227M	$254M	$250M	$241M	$139M
Operating Margin	6.9%	6.3%	9.7%	8.2%	10.0%	10.5%	9.3%	5.0%
Interest Expense	$36M	$42M	$49M	$43M	$58M	$66M	$72M	$86M
Income Before Tax	$258M	$376M	$310M	$197M	$207M	$172M	$412M	$116M
Tax Expense	$65M	$94M	$76M	$32M	$53M	$40M	$111M	$73M
Net Income	$186M	$276M	$234M	$151M	$155M	$137M	$331M	$44M
Net Margin	7.1%	9.4%	8.5%	5.4%	6.1%	5.7%	12.8%	1.6%
EPS (Diluted)	$0.40	$0.60	$0.53	$0.34	$0.36	$0.32	$0.77	$0.10
EBITDA	$410M	$571M	$425M	$391M	$399M	$378M	$644M	$139M
Shares Outstanding	460M	460M	442M	439M	433M	433M	433M	448M

SDIPF OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet