FRS
XETRA:FRS
FORIS AG
- Stock
Last Close
2.72
08/11 16:36
Market Cap
10.47M
Beta: 0.00
Volume Today
42
Avg: 335
PE Ratio
55.80
PFCF: −3.59
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Jun '14 | Dec '14 | Jun '15 | Dec '15 | Jun '16 | Dec '16 | Jun '17 | Dec '17 | Jun '18 | Dec '18 | Jun '19 | Dec '19 | Jun '20 | Dec '20 | Jun '21 | Dec '21 | Jun '22 | Dec '22 | Jun '23 | Dec '23 | Jun '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 14.54M - | 7.59M 47.80% | 9.53M 25.62% | 10.15M 6.46% | 9.75M 3.99% | 7.73M 20.66% | 10.72M 38.59% | 8.70M 18.81% | 12.42M 42.73% | 11.15M 10.23% | 9.24M 17.15% | 9.13M 1.09% | 13.14M 43.90% | 7.31M 44.41% | 9.70M 32.73% | 8.55M 11.84% | 12.23M 42.99% | 10.69M 12.53% | 11.22M 4.90% | 11.49M 2.47% | 11.57M 0.65% | 15.19M 31.31% | |
cost of revenue | 10.03M - | 6.83M 31.93% | 7.86M 15.11% | 8.41M 6.97% | 8.66M 2.93% | 6.89M 20.36% | 8.76M 27.00% | 7.33M 16.28% | 11.01M 50.24% | 8.66M 21.36% | 8.90M 2.70% | 7.78M 12.57% | 11.52M 48.17% | 6.85M 40.53% | 9.02M 31.55% | 8.49M 5.87% | 12.17M 43.44% | 10.02M 17.70% | 10.26M 2.41% | 9.24M 9.97% | 10.18M 10.17% | 12.57M 23.54% | |
gross profit | 4.51M - | 760.27K 83.13% | 1.67M 120.04% | 1.74M 4.04% | 1.09M 37.45% | 837.99K 23.02% | 1.96M 133.91% | 1.37M 30.15% | 1.40M 2.48% | 2.49M 77.13% | 340.21K 86.31% | 1.36M 298.95% | 1.62M 19.38% | 453.00K 72.04% | 682.14K 50.58% | 63K 90.76% | 52K 17.46% | 675K 1,198.08% | 958K 41.93% | 2.26M 135.70% | 1.39M 38.26% | 2.62M 88.09% | |
selling and marketing expenses | |||||||||||||||||||||||
general and administrative expenses | |||||||||||||||||||||||
selling general and administrative expenses | 75.45K - | 54.19K 28.18% | 61.50K 13.49% | 54.49K 11.40% | 66.57K 22.17% | 55.75K 16.26% | 63.82K 14.47% | 54.68K 14.31% | 72.01K 31.68% | 60.04K 16.62% | 60.20K 0.26% | 1.04M 1,628.12% | 1.21M 15.95% | 731.52K 39.35% | 917.87K 25.47% | 1.11M 20.71% | 882K 20.40% | 1.05M 19.39% | 581K 44.82% | 1.38M 137.18% | 1.14M 17.49% | 953K 16.18% | |
research and development expenses | |||||||||||||||||||||||
other expenses | 56.25K - | 59.09K 5.05% | 14.28K 75.83% | 118.12K 727.17% | 330K 179.38% | -198K 160% | 193K 197.47% | 74K 61.66% | 146K 97.30% | 147K 0.68% | 507K 244.90% | ||||||||||||
cost and expenses | 11.79M - | 7.54M 36.03% | 9.43M 25.05% | 9.17M 2.77% | 9.60M 4.73% | 7.78M 18.94% | 9.62M 23.61% | 8.26M 14.16% | 11.51M 39.40% | 10.60M 7.98% | 11.08M 4.59% | 8.76M 20.94% | 12.67M 44.63% | 7.57M 40.25% | 9.82M 29.65% | 9.27M 5.61% | 13.25M 43.05% | 10.88M 17.92% | 10.77M 1.03% | 10.47M 2.77% | 11.17M 6.66% | 13.02M 16.58% | |
operating expenses | 1.76M - | 711.88K 59.49% | 1.57M 120.38% | 759.22K 51.61% | 946.35K 24.65% | 890.04K 5.95% | 866.57K 2.64% | 929.48K 7.26% | 500.77K 46.12% | 1.93M 286.31% | 2.19M 13.07% | 984.03K 55.01% | 1.15M 16.57% | 717.24K 37.47% | 799.75K 11.50% | 778K 2.72% | 1.08M 38.82% | 860K 20.37% | 507K 41.05% | 1.23M 143.00% | 990K 19.64% | 446K 54.95% | |
interest expense | 14K - | 25K 78.57% | 40K 60% | 71K 77.50% | 153K 115.49% | 191K 24.84% | 148K 22.51% | ||||||||||||||||
ebitda | 2.81M - | -96.17K 103.42% | 193.92K 301.64% | 1.04M 435.99% | 228.26K 78.04% | -1.07K 100.47% | 1.19M 110,444.28% | 523.04K 55.91% | 851.24K 62.75% | 641.30K 24.66% | -391.92K 161.11% | 510.49K 230.25% | 667.72K 30.80% | -159.71K 123.92% | -12.82K 91.97% | -614K 4,689.39% | -577K 6.03% | -106K 81.63% | 604K 669.81% | 1.11M 84.44% | 498K 55.30% | 2.26M 354.62% | |
operating income | 2.72M - | -188.77K 106.95% | 73.70K 139.04% | 956.15K 1,197.35% | 140.93K 85.26% | -83.17K 159.02% | 1.09M 1,411.33% | 423.65K 61.16% | 748.93K 76.78% | 528.31K 29.46% | -491.63K 193.06% | 373.26K 175.92% | 473.23K 26.78% | -264.25K 155.84% | -117.61K 55.49% | -715K 507.94% | -1.03M 43.78% | -185K 82.00% | 451K 343.78% | 1.03M 127.49% | 404K 60.62% | 2.18M 438.61% | |
depreciation and amortization | 97.88K - | 92.60K 5.40% | 120.22K 29.83% | 83.26K 30.74% | 87.32K 4.88% | 82.10K 5.98% | 95.52K 16.34% | 99.39K 4.06% | 102.32K 2.94% | 112.99K 10.43% | 99.71K 11.76% | 137.23K 37.63% | 194.49K 41.73% | 104.54K 46.25% | 104.79K 0.24% | 101K 3.62% | 451K 346.53% | 79K 82.48% | 153K 93.67% | 88K 42.48% | 94K 6.82% | 88K 6.38% | |
total other income expenses net | 116.98K - | 330.44K 182.47% | 49.64K 84.98% | 33.87K 31.76% | 23.01K 32.06% | -102.65K 546.05% | 77.47K 175.47% | 25.48K 67.11% | 191.84K 652.95% | 22.93K 88.04% | -1.36M 6,012.17% | 42.66K 103.15% | 107.74K 152.56% | -46.09K 142.78% | -982.45K 2,031.35% | -12K 98.78% | -25K 108.33% | -40K 60% | -71K 77.50% | -153K 115.49% | -187K 22.22% | -148K 20.86% | |
income before tax | 2.83M - | 141.67K 95.00% | 123.34K 12.94% | 990.02K 702.70% | 163.95K 83.44% | -185.82K 213.34% | 1.17M 728.64% | 449.13K 61.55% | 940.76K 109.46% | 551.25K 41.40% | -1.85M 435.16% | 415.92K 122.51% | 580.97K 39.68% | -310.35K 153.42% | -1.10M 254.46% | -727K 33.91% | -1.05M 44.84% | -225K 78.63% | 380K 268.89% | 873K 129.74% | 217K 75.14% | 2.03M 834.56% | |
income tax expense | 248.69K - | 252 99.90% | 233.90K 92,715.87% | 5.40K 97.69% | 111.37K 1,962.39% | 1.22M 991.93% | 897.79K 26.17% | 106.53K 88.13% | 22.83K 78.57% | 415 98.18% | 1.24M 299,048.92% | 544.88 99.96% | 1.76K 223.71% | 2 99.89% | 1.01K 50,400% | 2K - | 3K - | 2K - | |||||
net income | 2.58M - | 141.42K 94.53% | 357.23K 152.61% | 995.42K 178.65% | 52.58K 94.72% | -1.40M 2,766.31% | 2.07M 247.37% | 342.61K 83.42% | 963.59K 181.25% | 550.83K 42.84% | -3.09M 660.79% | 415.38K 113.45% | 579.21K 39.44% | -310.35K 153.58% | -1.10M 254.79% | -727K 33.97% | -1.05M 45.12% | -225K 78.67% | 377K 267.56% | 873K 131.56% | 215K 75.37% | 2.03M 843.26% | |
weighted average shs out | 5.49M - | 4.94M 10.00% | 4.94M 0% | 4.94M 0.06% | 4.94M 0% | 4.83M 2.10% | 4.90M 1.45% | 4.89M 0.24% | 4.65M 4.86% | 4.66M 0.05% | 4.66M 0.04% | 4.63M 0.52% | 4.63M 0% | 4.43M 4.45% | 4.63M 4.65% | 4.54M 1.96% | 4.63M 2.00% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | |
weighted average shs out dil | 5.49M - | 4.94M 10.00% | 4.94M 0% | 4.94M 0.06% | 4.94M 0% | 4.90M 0.68% | 4.90M 0% | 4.89M 0.24% | 4.65M 4.86% | 4.66M 0.05% | 4.66M 0.04% | 4.63M 0.52% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | 4.63M 0% | |
eps | 0.47 - | 0.03 93.91% | 0.07 152.80% | 0.20 176.63% | 0.01 94.70% | -0.29 2,835.85% | 0.42 244.83% | 0.07 83.33% | 0.21 200.00% | 0.12 42.86% | -0.66 650.00% | 0.09 113.58% | 0.12 33.93% | -0.07 155.83% | -0.24 258.21% | -0.16 33.33% | -0.23 43.75% | -0.05 78.91% | 0.08 267.63% | 0.19 133.70% | 0.05 75.58% | 0.44 848.28% | |
epsdiluted | 0.47 - | 0.03 93.91% | 0.07 152.80% | 0.20 176.63% | 0.01 94.70% | -0.29 2,835.85% | 0.42 244.83% | 0.07 83.33% | 0.21 200.00% | 0.12 42.86% | -0.66 650.00% | 0.09 113.58% | 0.12 33.93% | -0.07 155.83% | -0.24 258.21% | -0.16 33.33% | -0.23 43.75% | -0.05 78.91% | 0.08 267.63% | 0.19 133.70% | 0.05 75.58% | 0.44 848.28% |
All numbers in EUR (except ratios and percentages)