Freedom Holding Corp (FRHC)

Financial Services | Financial Capital Markets
Income Statement (Quarterly) 2025-06-30 2024-12-31 2024-09-30 2024-06-30
Revenue 524,862,000 655,190,000 506,906,000 434,476,000
Cost of Revenue 272,160,000 10,955,000 223,731,000 131,610,000
Gross Profit 252,702,000 644,235,000 283,175,000 302,866,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 102,516,000 119,281,000 93,590,000 80,189,000
Operating Expenses 107,338,000 75,342,000 283,175,000 78,419,000
Operating Income 145,364,000 570,798,000 6,479,000 179,227,000
Interest Expense 113,410,000 131,136,000 124,665,000 145,718,000
Income Before Tax 40,515,000 98,328,000 128,487,000 41,598,000
Income Tax Expense 10,119,000 20,191,000 13,999,000 7,339,000
Net Income 30,396,000 78,281,000 114,658,000 34,400,000
Per Share
EPS 0.51 1.32 1.93 0.58
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-03-31 2024-03-31 2023-03-31 2022-03-31 2021-03-31
Revenue 2,033,455,000 1,635,080,000 795,693,000 564,663,000 352,551,000
Cost of Revenue 963,624,000 474,935,000 224,808,000 81,231,000 73,100,000
Gross Profit 1,069,831,000 1,160,145,000 570,885,000 483,432,000 279,451,000
Operating Expenses
R&D Expenses 0 0 0 0 0
SG&A Expenses 375,617,000 120,888,000 59,971,000 55,990,000 0
Operating Expenses 438,062,000 237,397,000 129,448,000 161,593,000 77,434,000
Operating Income 631,769,000 922,748,000 441,437,000 315,778,000 202,017,000
Interest Expense 535,895,000 501,111,000 208,947,000 75,899,000 27,366,000
Income Before Tax 112,946,000 435,371,000 235,938,000 236,894,000 173,022,000
Income Tax Expense 28,425,000 60,419,000 42,776,000 25,525,000 30,098,000
Net Income 84,650,000 375,540,000 205,140,000 227,494,000 142,293,000
Per Share
EPS 1.43 6.37 3.50 3.83 2.45
EPS Diluted 0.00 0.00 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-03-31 2024-03-31 2023-03-31 2022-03-31
Assets
Cash and Cash Equivalents 837,302,000 545,084,000 581,417,000 625,547,000
Short Term Investments 2,748,873,000 3,905,241,000 2,651,609,000 1,203,480,000
Net Receivables 4,966,359,000 3,072,839,000 153,371,000 459,297,000
Inventory 6,402,000 0 1,889,056,000 0
Total Current Assets 9,501,884,000 8,073,962,000 4,958,644,000 2,854,566,000
Property Plant Equipment 230,931,000 119,326,000 84,362,000 37,034,000
Goodwill and Intangibles 103,279,000 100,316,000 31,807,000 11,179,000
Total Assets 9,914,017,000 8,301,930,000 5,084,558,000 2,921,009,000
Liabilities
Account Payables 1,343,835,000 886,729,000 130,871,000 48,834,000
Short Term Debt 1,418,443,000 2,756,596,000 1,517,416,000 775,178,000
Total Current Liabilities 7,215,320,000 6,033,692,000 3,588,673,000 2,260,638,000
Long Term Debt 534,936,000 312,514,000 3,679,019,000 117,880,000
Total Liabilities 8,699,659,000 7,134,972,000 4,313,822,000 2,413,334,000
Shareholders Equity
Retained Earnings 1,085,565,000 998,740,000 647,064,000 426,563,000
Total Shareholders Equity 1,214,241,000 1,163,650,000 777,285,000 514,671,000
Balance Sheet (Annual) 2025-03-31 2024-03-31 2023-03-31 2022-03-31 2021-03-31
Assets
Cash and Cash Equivalents 837,302,000 545,084,000 581,417,000 625,547,000 698,828,000
Short Term Investments 2,748,873,000 3,905,241,000 2,651,609,000 1,203,480,000 736,189,000
Net Receivables 4,966,359,000 3,072,839,000 153,371,000 459,297,000 78,303,000
Inventory 6,402,000 0 1,889,056,000 0 0
Total Current Assets 9,501,884,000 8,073,962,000 4,958,644,000 2,854,566,000 1,960,457,000
Property Plant Equipment 230,931,000 119,326,000 84,362,000 37,034,000 31,647,000
Goodwill and Intangibles 103,279,000 100,316,000 31,807,000 11,179,000 17,653,000
Total Assets 9,914,017,000 8,301,930,000 5,084,558,000 2,921,009,000 2,018,645,000
Liabilities
Account Payables 1,343,835,000 886,729,000 130,871,000 48,834,000 23,878,000
Short Term Debt 1,418,443,000 2,756,596,000 1,517,416,000 775,178,000 426,715,000
Total Current Liabilities 7,215,320,000 6,033,692,000 3,588,673,000 2,260,638,000 1,630,929,000
Long Term Debt 534,936,000 312,514,000 3,679,019,000 117,880,000 85,065,000
Total Liabilities 8,699,659,000 7,134,972,000 4,313,822,000 2,413,334,000 1,742,974,000
Shareholders Equity
Retained Earnings 1,085,565,000 998,740,000 647,064,000 426,563,000 208,628,000
Total Shareholders Equity 1,214,241,000 1,163,650,000 777,285,000 514,671,000 277,312,000
Cash Flow Statement (Quarterly) 2025-03-31 2024-03-31 2023-03-31 2022-03-31
Operating Activities
Net Income 84,521,000 375,540,000 193,162,000 211,369,000
Depreciation & Amortization 17,158,000 14,603,000 5,138,000 4,647,000
Stock Based Compensation 59,592,000 22,719,000 11,038,000 15,745,000
Change in Working Capital -5,539,000 -1,323,755,000 -1,052,539,000 -682,546,000
Operating Cash Flow 1,681,058,000 -1,064,362,000 -951,683,000 -347,988,000
Investing Activities
Capital Expenditure -95,328,000 -43,751,000 -38,542,000 -9,037,000
Investments -95,328,000 -43,751,000 -38,542,000 -9,037,000
Investing Cash Flow -905,472,000 -638,222,000 -1,463,244,000 -8,703,000
Financing Activities
Debt Repayment 230,780,000 269,020,000 -43,060,000 -16,703,000
Common Stock Issued/Repurchased 0 0 677,000 119,000
Dividends Paid 0 0 0 0
Financing Cash Flow -1,578,000 1,674,572,000 2,133,381,000 453,684,000
Summary
Free Cash Flow 1,585,730,000 -1,108,113,000 -990,225,000 -357,025,000
Net Change in Cash 637,049,000 -19,224,000 -203,355,000 42,441,000
Cash Flow Statement (Annual) 2025-03-31 2024-03-31 2023-03-31 2022-03-31 2021-03-31
Operating Activities
Net Income 84,521,000 375,540,000 193,162,000 211,369,000 142,924,000
Depreciation & Amortization 17,158,000 14,603,000 5,138,000 4,647,000 3,825,000
Stock Based Compensation 59,592,000 22,719,000 11,038,000 15,745,000 1,664,000
Change in Working Capital -5,539,000 -1,323,755,000 -1,052,539,000 -682,546,000 426,445,000
Operating Cash Flow 1,681,058,000 -1,064,362,000 -951,683,000 -347,988,000 565,299,000
Investing Activities
Capital Expenditure -95,328,000 -43,751,000 -38,542,000 -9,037,000 -4,163,000
Investments -95,328,000 -43,751,000 -38,542,000 -9,037,000 -4,163,000
Investing Cash Flow -905,472,000 -638,222,000 -1,463,244,000 -8,703,000 97,040,000
Financing Activities
Debt Repayment 230,780,000 269,020,000 -43,060,000 -16,703,000 -8,350,000
Common Stock Issued/Repurchased 0 0 677,000 119,000 0
Dividends Paid 0 0 0 0 0
Financing Cash Flow -1,578,000 1,674,572,000 2,133,381,000 453,684,000 348,411,000
Summary
Free Cash Flow 1,585,730,000 -1,108,113,000 -990,225,000 -357,025,000 561,136,000
Net Change in Cash 637,049,000 -19,224,000 -203,355,000 42,441,000 1,006,981,000