FRMO Statements
FR
Data from FRMO`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
28 Feb, 2024
Next reporting period:
28 May, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
10 Jan, 2025
FRMO Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1.111
-47.8 %
100
—
0
—
—
0
—
0
0.394
35.5
0.461
15.5 %
41.5
0.65
-62.4 %
58.5
8.57
771.1
—
0
9.219
184.3 %
829.6
3.743
336.8
12.989
176.2 %
1168.8
0.295
44.026
2.13
11.6 %
100
—
0
—
—
0
—
0
0.34
16
0.399
10.2 %
18.8
1.73
11.9 %
81.2
-12.665
-594.7
—
0
-10.935
-112.3 %
-513.4
1.642
77.1
4.702
-85.5 %
220.8
0.107
44.023
1.909
555.6 %
100
—
0
—
—
0
—
0
0.289
15.1
0.362
5.6 %
19
1.546
302.9 %
81
87.217
4569.3
—
0
88.763
236.8 %
4650.3
8.294
434.5
32.33
261.2 %
1693.8
0.734
44.03
-0.419
-117.9 %
100
—
0
—
—
0
—
0
0.27
-64.5
0.343
6.8 %
-81.9
-0.762
-137.9 %
181.9
-64.114
15305
—
0
-64.877
41 %
15487
-6.075
1450.1
-20.051
42.5 %
4786.4
-0.455
44.023
2.334
50 %
100
—
0
—
—
0
—
0
0.25
10.7
0.321
-54.5 %
13.8
2.012
137.2 %
86.2
-112.07
-4801.8
—
0
-110.05
-203.7 %
-4715.5
-8.891
-381
-34.901
-200.1 %
-1495.4
-0.793
44.023
1.555
370.9 %
100
—
0
—
—
0
—
0
0.614
39.5
0.707
51.8 %
45.4
0.849
727.2 %
54.6
105.32
6771.4
—
0
106.17
214.4 %
6826
9.484
609.7
34.869
366.2 %
2241.8
0.792
44.021
0.33
-36.7 %
100
—
0
—
—
0
—
0
0.363
109.8
0.466
86.3 %
141
-0.135
-149.8 %
-41
33.908
10264.9
—
0
33.773
-25.6 %
10224
2.26
684.1
7.479
-47.9 %
2264
0.17
44.03
0.522
-77 %
100
—
0
—
—
0
—
0
0.183
35
0.25
-42 %
47.9
0.272
-85.2 %
52.1
45.117
8647.3
—
0
45.388
380.3 %
8699.4
0.257
49.3
14.344
219.4 %
2749.2
0.325
44.093
2.272
116.1 %
100
—
0
—
—
0
—
0
0.34
14.9
0.431
10.3 %
19
1.841
178.7 %
81
-18.036
-793.7
—
0
-16.195
-32.5 %
-712.7
-2.914
-128.2
-12.008
-3327.8 %
-528.5
-0.273
44.018
1.051
5832.5 %
100
—
0
—
—
0
—
0
0.316
30
0.391
26.7 %
37.2
0.66
302.1 %
62.8
-12.886
-1225.7
—
0
-12.225
-173.2 %
-1162.8
0.064
6.1
-0.35
-136.5 %
-33.3
-0.008
44.016
-0.018
-100.4 %
100
—
0
—
—
0
—
0
0.243
-1327.5
0.308
3.5 %
-1681.8
-0.327
-106.6 %
1781.8
-4.148
22617.9
—
0
-4.475
-110.7 %
24399.8
1.819
-9919.03
0.961
-93.1 %
-5238.4
0.022
44.032
5.24
74.8 %
100
—
0
—
—
0
—
0
0.241
4.6
0.298
-9.1 %
5.7
4.942
85.1 %
94.3
37.07
707.5
—
0
42.012
-52.9 %
801.8
2.999
57.2
13.968
-59.3 %
266.6
0.317
44.038
2.998
5829.3 %
100
—
0
—
—
0
—
0
0.269
9
0.328
5.8 %
10.9
2.67
837.3 %
89.1
86.484
2885.1
—
0
89.154
310.9 %
2974.2
12.799
427
34.337
194.2 %
1145.5
0.779
44.055
-0.052
85.3 %
100
—
0
—
—
0
—
0
0.283
-540.8
0.31
-25.2 %
-592.1
-0.362
53 %
692.1
22.057
-42158.7
—
0
21.695
695.7 %
-41466.6
3.462
-6617.1
11.671
6304.4 %
-22307.7
0.265
44.022
-0.357
64.3 %
100
—
0
—
—
0
—
0
0.329
-92.1
0.414
28.2 %
-116.1
-0.771
41.7 %
216.1
-2.871
805.1
—
0
-3.642
80.8 %
1021.2
0.63
-176.7
0.182
102 %
-51.1
0.004
44.034
-0.999
-184.4 %
100
—
0
—
—
0
—
0
0.277
-27.7
0.323
2.8 %
-32.3
-1.323
-251.9 %
132.3
-17.679
1768.8
—
0
-19.001
-832.5 %
1901.1
-3.42
342.2
-9.332
-105.9 %
933.7
-0.212
44.084
1.185
-11.2 %
100
—
0
—
—
0
—
0
0.274
23.1
0.314
-10.4 %
26.5
0.871
-11.4 %
73.5
-2.908
-245.5
—
0
-2.038
-207.4 %
-172
1.204
101.6
-4.532
-840.8 %
-382.5
-0.103
44.033
1.334
-28.7 %
100
—
0
—
—
0
—
0
0.33
24.8
0.351
0.3 %
26.3
0.983
-35.4 %
73.7
0.914
68.5
—
0
1.897
143.7 %
142.2
0.83
62.3
-0.482
-120.1 %
-36.1
-0.011
44.031
1.87
-36.7 %
100
—
0
—
—
0
—
0
0.335
17.9
0.35
1.2 %
18.7
1.521
-41.7 %
81.3
-5.859
-313.2
—
0
-4.338
-431.8 %
-231.9
1.233
65.9
-0.219
-113.7 %
-11.7
-0.005
43.983
2.953
59.3 %
100
—
0
—
—
0
—
0
0.332
11.2
0.345
22.3 %
11.7
2.607
65.9 %
88.3
-1.3
-44.03
—
0
1.307
116.5 %
44.3
0.763
25.8
1.602
333.1 %
54.2
0.034
44.143
1.854
72.2 %
100
—
0
—
—
0
—
0
0.272
14.7
0.282
-30.5 %
15.2
1.571
134.4 %
84.8
-9.485
-511.6
—
0
-7.913
-177.1 %
-426.9
-1.254
-67.7
-0.687
-217.6 %
-37.06
-0.016
43.975
1.077
-11.7 %
100
—
0
—
—
0
—
0
0.396
36.8
0.406
35.4 %
37.7
0.671
-27.1 %
62.3
9.596
891.2
—
0
10.266
-29.5 %
953.4
0.33
30.7
0.584
-81.8 %
54.2
0.013
44.021
1.22
25.8 %
100
—
0
—
—
0
—
0
0.12
9.8
0.3
50 %
24.6
0.92
19.5 %
75.4
13.65
1118.9
—
0
14.57
378.6 %
1194.3
1.29
105.7
3.21
175.2 %
263.1
0.07
44.02
0.97
-73.3 %
100
—
0
—
—
0
—
0
0.09
9.3
0.2
—
20.6
0.77
-77.6 %
79.4
-6.01
-619.6
—
0
-5.23
-141.6 %
-539.2
-1.43
-147.4
-4.27
-132.7 %
-440.2
-0.09
45.03
3.63
303.3 %
100
—
0
—
—
0
—
0
0.12
3.3
0.2
-13 %
5.5
3.44
413.4 %
94.8
9.14
251.8
—
0
12.58
149.6 %
346.6
4.32
119
13.05
323.7 %
359.5
0.29
44.02
0.9
-37.5 %
—
—
—
—
0.15
0.23
21.1 %
0.67
-46.8 %
4.37
—
5.04
56.5 %
1.98
3.08
40.6 %
0.07
43.96
1.44
121.5 %
—
—
—
—
0.11
0.19
11.8 %
1.26
162.5 %
1.96
—
3.22
-33.5 %
1.04
2.19
-6.8 %
0.05
44
0.65
-22.6 %
—
—
—
—
0.09
0.17
21.4 %
0.48
-31.4 %
4.36
—
4.84
43.6 %
2.41
2.35
28.4 %
0.05
44
0.84
23.5 %
—
—
—
—
0.09
0.14
-17.6 %
0.7
34.6 %
2.67
—
3.37
94.8 %
1.54
1.83
84.8 %
0.04
44
0.68
3 %
—
—
—
—
0.12
0.17
-22.7 %
0.52
20.9 %
1.21
—
1.73
13.1 %
0.73
0.99
-1 %
0.02
43.95
0.66
-75.4 %
—
—
—
—
0.12
0.22
10 %
0.43
-82.7 %
1.09
—
1.53
137 %
0.47
1
128 %
0.02
44
2.68
470.2 %
—
—
—
—
0.07
0.2
17.6 %
2.48
726.7 %
-6.63
—
-4.14
-1109.8 %
-0.46
-3.57
-1978.9 %
-0.08
44.31
0.47
-81.6 %
—
—
—
—
0.1
0.17
-10.5 %
0.3
-87.3 %
0.11
—
0.41
-84.1 %
0.22
0.19
-86.8 %
—
43.91
2.56
20.8 %
—
—
—
—
0.14
0.19
11.8 %
2.37
20.9 %
0.21
—
2.58
20 %
1.14
1.44
24.1 %
0.03
43.89
2.12
-6.2 %
—
—
—
—
0.09
0.17
70 %
1.96
-9.3 %
0.19
—
2.15
-11.9 %
0.99
1.16
-33.7 %
0.03
44.12
2.26
31.4 %
—
—
—
—
0.07
0.1
-16.7 %
2.16
35 %
0.28
—
2.44
19 %
0.69
1.75
31.6 %
0.04
44.09
1.72
34.4 %
—
—
—
—
0.1
0.12
-14.3 %
1.6
40.4 %
0.45
—
2.05
29.7 %
0.72
1.33
25.5 %
0.03
44.09
1.28
19.6 %
—
—
—
—
0.12
0.14
-36.4 %
1.14
34.1 %
0.43
—
1.58
21.5 %
0.51
1.06
37.7 %
0.02
44.14
1.07
-17.1 %
—
—
—
—
0.1
0.22
-43.6 %
0.85
-5.6 %
0.45
—
1.3
-1.5 %
0.53
0.77
-30.6 %
0.02
43.97
1.29
-7.2 %
—
—
—
—
0.09
0.39
129.4 %
0.9
-25.6 %
0.42
—
1.32
-23.7 %
0.21
1.11
270 %
0.03
43.81
1.39
17.8 %
—
—
—
—
0.13
0.17
13.3 %
1.21
17.5 %
0.52
—
1.73
19.3 %
1.43
0.3
-71.4 %
0.01
43.73
1.18
-39.8 %
—
—
—
—
0.12
0.15
-28.6 %
1.03
-41.1 %
0.43
—
1.45
-33.2 %
0.4
1.05
-25 %
0.02
43.69
1.96
-83.4 %
—
—
—
—
0.12
0.21
31.2 %
1.75
-85 %
0.42
—
2.17
-82 %
0.77
1.4
-81.5 %
0.03
43.65
11.79
655.8 %
—
—
—
—
0.07
0.16
-40.7 %
11.63
794.6 %
0.42
—
12.06
555.4 %
4.49
7.57
780.2 %
0.19
40.1
1.56
—
—
—
—
—
0.11
0.27
—
1.3
—
0.54
—
1.84
—
0.98
0.86
—
0.02
39.26