
Freedom Holding (FRHC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
524.9M
Gross Profit
252.7M
48.15%
Operating Income
145.4M
27.70%
Net Income
30.4M
5.79%
EPS (Diluted)
$0.50
Balance Sheet Metrics
Total Assets
9.9B
Total Liabilities
8.7B
Shareholders Equity
1.2B
Debt to Equity
7.16
Cash Flow Metrics
Operating Cash Flow
1.1B
Free Cash Flow
1.3B
Revenue & Profitability Trend
Freedom Holding Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 2.0B | 1.6B | 795.7M | 689.8M | 346.9M |
Cost of Goods Sold | 963.6M | 474.9M | 224.8M | 186.6M | 146.4M |
Gross Profit | 1.1B | 1.2B | 570.9M | 503.1M | 200.5M |
Gross Margin % | 52.6% | 71.0% | 71.7% | 72.9% | 57.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 375.6M | 216.2M | 100.3M | 56.0M | 22.6M |
Other Operating Expenses | - | - | - | 161.6M | 77.4M |
Total Operating Expenses | 375.6M | 216.2M | 100.3M | 217.6M | 100.1M |
Operating Income | 631.8M | 922.7M | 441.4M | 444.7M | 177.9M |
Operating Margin % | 31.1% | 56.4% | 55.5% | 64.5% | 51.3% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 535.9M | 501.1M | 208.9M | 76.9M | 22.4M |
Other Non-Operating Income | 17.1M | 13.7M | 3.4M | -4.0M | -3.6M |
Pre-tax Income | 112.9M | 435.4M | 235.9M | 363.7M | 151.8M |
Income Tax | 28.4M | 60.4M | 42.8M | 38.6M | 23.3M |
Effective Tax Rate % | 25.2% | 13.9% | 18.1% | 10.6% | 15.4% |
Net Income | 84.5M | 375.0M | 205.6M | 220.9M | 150.3M |
Net Margin % | 4.2% | 22.9% | 25.8% | 32.0% | 43.3% |
Key Metrics | |||||
EBITDA | 666.0M | 951.1M | 450.0M | 444.1M | 178.5M |
EPS (Basic) | $1.43 | $6.37 | $3.50 | $3.84 | $2.56 |
EPS (Diluted) | $1.40 | $6.33 | $3.45 | $3.84 | $2.56 |
Basic Shares Outstanding | 59393629 | 58958363 | 58629580 | 59378207 | 58388445 |
Diluted Shares Outstanding | 59393629 | 58958363 | 58629580 | 59378207 | 58388445 |
Income Statement Trend
Freedom Holding Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 837.3M | 545.1M | 581.4M | 225.5M | 168.0M |
Short-term Investments | 2.7B | 3.9B | 2.7B | 1.3B | 587.5M |
Accounts Receivable | 3.3B | 1.7B | 388.5M | 145.1M | 48.8M |
Inventory | 6.4M | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 9.5B | 8.1B | 5.0B | 3.2B | 2.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 67.3M | 52.6M | 42.6M | 11.9M | 8.1M |
Goodwill | 152.4M | 153.0M | 46.0M | 17.0M | 18.2M |
Intangible Assets | 54.2M | 47.7M | 17.6M | 5.2M | 3.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 8.2M | 8.0M | 5.7M | 6.6M | 7.4M |
Total Non-Current Assets | 412.1M | 228.0M | 125.9M | 42.1M | 38.6M |
Total Assets | 9.9B | 8.3B | 5.1B | 3.2B | 2.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.3B | 886.7M | 130.9M | 50.6M | 23.5M |
Short-term Debt | 1.4B | 2.8B | 1.5B | 840.2M | 374.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | 812.5M | 676.6M |
Total Current Liabilities | 7.2B | 6.0B | 3.6B | 2.5B | 1.8B |
Non-Current Liabilities | |||||
Long-term Debt | 534.9M | 312.5M | 90.3M | 45.4M | 39.5M |
Deferred Tax Liabilities | 62.0K | 66.0K | 694.0K | 0 | 4.0M |
Other Non-Current Liabilities | 556.8M | 551.9M | 448.2M | 22.3M | 10.3M |
Total Non-Current Liabilities | 1.5B | 1.1B | 675.8M | 178.7M | 63.2M |
Total Liabilities | 8.7B | 7.1B | 4.3B | 2.7B | 1.8B |
Equity | |||||
Common Stock | 61.0K | 60.0K | 59.0K | 59.0K | 58.0K |
Retained Earnings | 1.1B | 998.7M | 647.1M | 441.9M | 208.6M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.2B | 1.2B | 770.7M | 546.6M | 275.7M |
Key Metrics | |||||
Total Debt | 2.0B | 3.1B | 1.6B | 885.7M | 414.3M |
Working Capital | 2.3B | 2.0B | 1.3B | 683.3M | 300.3M |
Balance Sheet Composition
Freedom Holding Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 84.5M | 375.0M | 193.2M | 325.1M | 128.5M |
Depreciation & Amortization | 17.2M | 14.6M | 5.1M | 3.4M | 2.7M |
Stock-Based Compensation | 59.6M | 22.7M | 9.3M | 7.9M | 631.0K |
Working Capital Changes | 825.7M | -1.5B | -1.1B | -362.7M | 862.4M |
Operating Cash Flow | 1.3B | -1.1B | -889.4M | -35.5M | 983.5M |
Investing Activities | |||||
Capital Expenditures | -95.3M | -43.8M | -38.5M | -5.6M | -1.5M |
Acquisitions | -23.7M | -56.2M | -26.8M | 0 | -62.7M |
Investment Purchases | -525.2M | -229.9M | -330.1M | -248.7M | -273.8M |
Investment Sales | 174.4M | 260.3M | 260.6M | 198.8M | 190.3M |
Investing Cash Flow | -905.5M | -638.2M | -833.5M | -141.9M | 8.6M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 285.5M | 310.8M | 481.7M | 20.2M | 6.9M |
Debt Repayment | -54.7M | -41.8M | -43.1M | -10.1M | -8.4M |
Financing Cash Flow | -1.6M | 1.7B | 2.1B | 980.7M | 741.5M |
Free Cash Flow | 1.6B | -1.1B | -990.2M | -412.0M | 527.9M |
Net Change in Cash | 380.5M | -85.3M | 364.9M | 803.2M | 1.7B |
Cash Flow Trend
Freedom Holding Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
130.22
Forward P/E
38.20
Price to Book
8.56
Price to Sales
6.60
PEG Ratio
-10.72
Profitability Ratios
Profit Margin
5.06%
Operating Margin
12.34%
Return on Equity
6.77%
Return on Assets
0.89%
Financial Health
Current Ratio
0.96
Debt to Equity
144.99
Beta
1.14
Per Share Data
EPS (TTM)
$1.32
Book Value per Share
$20.08
Revenue per Share
$26.78
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
frhc | 10.5B | 130.22 | 8.56 | 6.77% | 5.06% | 144.99 |
Voya Financial | 7.1B | 14.62 | 1.54 | 8.55% | 6.73% | 73.80 |
Hilltop Holdings | 2.0B | 14.41 | 0.92 | 6.98% | 11.63% | 1.10 |
LendingTree | 865.2M | -20.23 | 7.32 | -40.91% | -5.33% | 477.06 |
B. Riley Financial | 208.0M | 17.67 | -0.49 | -30.03% | -119.58% | -4.39 |
Berkshire Hathaway | 1.0T | 16.63 | 1.57 | 9.91% | 17.00% | 18.95 |
Financial data is updated regularly. All figures are in the company's reporting currency.