Frequency Holdings, Inc. (FRQN)

Frequency Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	1.95	4.81	3.78	1.14
Revenue Growth (YoY)	-67.43%	27.44%	230.99%	-
Cost of Revenue	0.56	1.84	2.56	0.72
Gross Profit	1.38	2.98	1.21	0.42
Selling, General & Admin	3.23	5.17	3.07	1.67
Other Operating Expenses	-	-	0.13	-
Operating Expenses	3.23	5.17	4.88	1.67
Operating Income	-1.85	-2.19	-3.67	-1.25
Interest Expense	-1.33	-1.75	-0.75	-0.09
Other Non Operating Income (Expenses)	-0.3	-20.67	-1.55	-
EBT Excluding Unusual Items	-3.48	-24.61	-5.97	-1.34
Impairment of Goodwill	-1.35	-3.46	-4.14	-
Gain (Loss) on Sale of Assets	11.08	-0.16	-	-
Other Unusual Items	8.41	32.63	-12.79	-
Pretax Income	11.15	4.4	-22.91	-1.34
Net Income	11.15	4.4	-22.91	-1.34
Net Income to Common	11.15	4.4	-22.91	-1.34
Shares Outstanding (Basic)	558	375	332	12
Shares Outstanding (Diluted)	6,857	375	332	12
Shares Change (YoY)	1216.95%	12.93%	2631.99%	-
EPS (Basic)	0.02	0.01	-0.07	-0.11
EPS (Diluted)	0.00	0.01	-0.07	-0.11
Free Cash Flow	-0.75	-1.05	-0.78	-1.19
Free Cash Flow Per Share	-	-0.00	-0.00	-0.10
Gross Margin	71.09%	61.84%	32.08%	36.46%
Operating Margin	-94.95%	-45.60%	-97.30%	-109.60%
Profit Margin	572.87%	91.36%	-606.76%	-117.64%
Free Cash Flow Margin	-38.55%	-21.81%	-20.61%	-104.54%
EBITDA	-1.68	-2.04	-3.61	-
EBITDA Margin	-86.39%	-42.36%	-95.57%	-
D&A For EBITDA	0.17	0.16	0.07	-
EBIT	-1.85	-2.19	-3.67	-1.25
EBIT Margin	-94.95%	-45.60%	-97.30%	-109.60%
Advertising Expenses	-	0	-	0.39

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