FRA:Z620 Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	4.36	7	16.8	9.38	3.7	2.58
Revenue Growth (YoY)	-42.69%	-58.32%	79.17%	153.33%	43.20%	-34.00%
Cost of Revenue	10.13	6.2	5.07	4.2	2.62	2.43
Gross Profit	-5.76	0.8	11.73	5.17	1.08	0.15
Selling, General & Admin	4.04	6.18	7.29	6.4	3.16	1.89
Other Operating Expenses	0.27	0.27	0.22	0.26	0.09	0.38
Operating Expenses	14.94	18.79	15.21	13.48	4.04	2.96
Operating Income	-20.71	-17.99	-3.48	-8.31	-2.96	-2.81
Interest Expense	-2.91	-2.56	-2.25	-0.08	-0.3	-0.12
Interest & Investment Income	-	0.05	0.02	0.09	0.05	0.01
Currency Exchange Gain (Loss)	15.16	14.65	9.05	3.1	0.03	0.06
Other Non Operating Income (Expenses)	0	-0.01	-0.01	-0.69	-1.59	-0.66
EBT Excluding Unusual Items	-8.46	-5.85	3.33	-5.89	-4.77	-3.51
Gain (Loss) on Sale of Assets	0.28	-0.47	0.02	-	0.04	-
Asset Writedown	-0.13	-0.13	-1.56	-	-	-
Other Unusual Items	-4.94	-0.23	0.02	-0.23	-0.16	-0.02
Pretax Income	-13.25	-6.68	1.82	-6.12	-4.89	-3.53
Income Tax Expense	-1.28	2.45	1.86	-	-	-
Net Income	-11.98	-9.13	-0.04	-6.12	-4.89	-3.53
Net Income to Common	-11.98	-9.13	-0.04	-6.12	-4.89	-3.53
Shares Outstanding (Basic)	187	142	81	62	32	19
Shares Outstanding (Diluted)	187	142	81	62	32	19
Shares Change (YoY)	62.53%	75.52%	29.75%	97.55%	63.44%	15.41%
EPS (Basic)	-0.06	-0.06	-0.00	-0.10	-0.15	-0.18
EPS (Diluted)	-0.06	-0.06	-0.00	-0.10	-0.15	-0.18
Free Cash Flow	-2.86	-7.84	-57.97	-38.03	-2.12	-1.73
Free Cash Flow Per Share	-0.01	-0.06	-0.71	-0.61	-0.07	-0.09
Gross Margin	-132.05%	11.46%	69.80%	55.16%	29.28%	5.87%
Operating Margin	-474.56%	-256.93%	-20.73%	-88.61%	-79.85%	-108.61%
Profit Margin	-274.47%	-130.39%	-0.26%	-65.30%	-132.22%	-136.72%
Free Cash Flow Margin	-65.64%	-111.96%	-345.11%	-405.70%	-57.19%	-66.92%
EBITDA	-3.46	-6.45	2	-3.35	-2.42	-2.17
EBITDA Margin	-79.27%	-92.17%	11.88%	-35.69%	-65.46%	-83.78%
D&A For EBITDA	17.25	11.53	5.48	4.96	0.53	0.64
EBIT	-20.71	-17.99	-3.48	-8.31	-2.96	-2.81
EBIT Margin	-	-256.93%	-20.73%	-88.61%	-79.85%	-108.61%
Effective Tax Rate	-	-	102.41%	-	-	-
Advertising Expenses	-	0.17	0.12	0.52	0.03	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.