OTCM
FRMO
Market cap374mUSD
Jun 06, Last price
8.52USD
1D
0.19%
1Q
-6.11%
Jan 2017
70.32%
Name
FRMO Corp
Chart & Performance
Profile
FRMO Corporation, through its 4.95% interest in Horizon Kinetics, LLC, operates as an investment advisory and independent research company. It provides in-depth analysis of information-poor, under-researched companies, and strategies to identify the complex situations primarily to institutional investors. The company was incorporated in 1993 and is based in White Plains, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | 2019‑05 | 2018‑05 | 2017‑05 | 2016‑05 | |
Income | |||||||||
Revenues | 138,427 1,804.61% | 7,268 50.81% | |||||||
Cost of revenue | 132,745 | 1,497 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 5,682 | 5,771 | |||||||
NOPBT Margin | 4.10% | 79.40% | |||||||
Operating Taxes | 18,420 | (36,598) | |||||||
Tax Rate | 324.17% | ||||||||
NOPAT | (12,738) | 42,369 | |||||||
Net income | 72,559 -307.40% | (34,984) -380.02% | |||||||
Dividends | (360) | (870) | |||||||
Dividend yield | 0.12% | 0.26% | |||||||
Proceeds from repurchase of equity | 60 | 30 | |||||||
BB yield | -0.02% | -0.01% | |||||||
Debt | |||||||||
Debt current | 669 | 31 | |||||||
Long-term debt | 669 | ||||||||
Deferred revenue | 19,379 | ||||||||
Other long-term liabilities | 33,668 | (19,379) | |||||||
Net debt | (422,119) | (297,924) | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,672 | 5,242 | |||||||
CAPEX | (122) | (38) | |||||||
Cash from investing activities | (2,228) | 347 | |||||||
Cash from financing activities | (331) | (800) | |||||||
FCF | (332,082) | 345,760 | |||||||
Balance | |||||||||
Cash | 260,872 | 197,806 | |||||||
Long term investments | 161,917 | 100,817 | |||||||
Excess cash | 415,867 | 298,260 | |||||||
Stockholders' equity | 361,232 | 653,958 | |||||||
Invested Capital | 76,387 | (13,446) | |||||||
ROIC | |||||||||
ROCE | 1.30% | 1.92% | |||||||
EV | |||||||||
Common stock shares outstanding | 44,026 | 44,021 | |||||||
Price | 7.04 -7.12% | 7.58 -20.21% | |||||||
Market cap | 309,945 -7.11% | 333,680 -20.24% | |||||||
EV | 48,971 | 278,072 | |||||||
EBITDA | 5,930 | 6,110 | |||||||
EV/EBITDA | 8.26 | 45.51 | |||||||
Interest | |||||||||
Interest/NOPBT |