stockrow
Friday 6 November 2026
Export FFR’s income statement to Excel — free account
FF EAI Robotics Ecosystem Inc.
FFR Technology Computer Hardware
- EPS
- +79.0%
- Free cash flow
- −239.1%
Quarter to June 2026, against a year earlier
0.90
0.12
+15.38%
Follow FFR
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | 6 | — | — | — | — | 8 | — | — | — | — | — | |
| Gross margin, % | 0.00 | 0.00 | 0.00 | 0.00 | — | 23.37 | 13.66 | — | — | — | 20.95 | +13.7 pt | ||||||
| EBT | (18) | (8) | (17) | (10) | — | (18) | (14) | (12) | (6) | (17) | (23) | (0.9%) | ||||||
| EBT margin, % | 0.00 | 0.00 | 0.00 | 0.00 | — | (316.46) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| Net income | (18) | (8) | (17) | (10) | 0 | (18) | (21) | (14) | (6) | (17) | (23) | (0.9%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 0.00 | 0.00 | 0.00 | — | 96.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | (2.04) | (61,936.23) | (45,750.00) | (13,250.00) | — | (305.00) | (242.50) | (132.50) | (17.55) | (8.11) | (8.33) | +16.5% | ||||||
| Cash flow | (1.69) | (41,748.87) | (33,332.25) | (18,145.87) | — | (250.95) | (172.49) | (101.52) | (17.50) | (2.89) | (0.60) | +6.1% | ||||||
| Capex | 0.00 | (43.45) | (5.00) | (2.00) | — | (2.41) | (4.15) | 0.00 | 0.00 | (5.80) | (0.64) | +165.0% | ||||||
| Free cash flow | (1.69) | (41,792.33) | (33,337.25) | (18,147.87) | — | (253.36) | (176.65) | (101.52) | (17.50) | (8.69) | (1.24) | +19.9% | ||||||
| Book value | 0.46 | 113,577.88 | 23,466.00 | 1,375.00 | 0.00 | 282.19 | 114.15 | (20.73) | 7.41 | 11.61 | 0.28 | +43.3% | ||||||
| Shares, m | 9 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 2 | 8 | (13.6%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | 0.00 | 0.00 | — | — | — | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | 5.55 | 0.82 | — | — | — | 2.43 | 3.2 | ||||||
| P/B | — | — | — | — | — | 1.90 | 0.60 | — | — | — | 67.07 | 1.3 | ||||||
| EV/Sales | — | — | — | — | — | 2.48 | 0.54 | — | — | — | 2.38 | 1.5 | ||||||
| EV/FCF | — | — | — | — | — | (0.94) | (0.26) | — | — | — | (0.71) | (0.6) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (15) | (7) | (13) | (15) | — | (15) | (13) | (10) | (6) | (7) | (12) | (8.3%) | |||||
| Capex | 0 | 0 | 0 | 0 | — | 0 | 0 | — | — | (14) | (13) | +128.9% | ||||||
| Free cash flow | (15) | (7) | (13) | (15) | — | (15) | (14) | (10) | (6) | (21) | (25) | +3.6% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 4 | 20 | 9 | 1 | 18 | 16 | 2 | (3) | 3 | 28 | 5 | +23.7% | |||||
| Net debt | (7) | (23) | (15) | (2) | (24) | (18) | (3) | 1 | (1) | (19) | (1) | +11.8% | ||||||
| Shareholders’ equity | 4 | 20 | 9 | 1 | 18 | 17 | 9 | (2) | 3 | 28 | 6 | +23.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (157.97) | (72.99) | (101.73) | (111.86) | 0.00 | (68.88) | (88.94) | (127.08) | (188.90) | (108.59) | (448.06) | +49.4 pt | |||||
| ROIC | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (162.97) | 0.00 | (239.37) | (94.19) | (196.97) | (94.2) pt | ||||||
| ROE | (195.70) | (114.92) | (238.01) | (2,300.08) | 0.00 | (108.04) | (147.17) | (402.74) | 246.91 | 563.66 | 1,221.18 | +759.4 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 7 | 9 | 7 | 5 | — | 46 | 38 | 4 | — | 10 | — | +4.0% | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.00 | 0.00 | — | 0.12 | 0.00 | 0.00 | — | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2021 · latest quarter Jun 2022 · fundamentals updated 26 Oct 2026
FF EAI Robotics Ecosystem Inc. vs peers in Computer Hardware (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ICG Intchains Group Limited Unsponsored ADR | $39.6M | — (loss-making) | — (loss-making) | −38.03% (below 0%: shrinking) | n/m | +49.54% (above 0%: growing) | (137.17%) | (198.09%) | Compare |
| AMCI AMC Robotics Corporation | $26.3M | — (loss-making) | — | −47.72% (below 0%: shrinking) | n/m | −330.92% (below 0%: shrinking) | 80.09% | (16.70%) | Compare |
| UAVS AGEAGLE AERIAL SYSTEMS, INC. | $19.5M | — (loss-making) | — (loss-making) | −36.01% (below 0%: shrinking) | n/m | −127.23% (below 0%: shrinking) | 50.63% | (208.70%) | Compare |
| VTIX Virtuix Holdings Inc. | $17.7M | — (loss-making) | — (loss-making) | — | n/m | +51.43% (above 0%: growing) | 29.61% | (508.54%) | Compare |
| FFR FF EAI Robotics Ecosystem Inc. | $17.5M | — (loss-making) | — (loss-making) | +13.74% (above 0%: growing) | n/m | −239.11% (below 0%: shrinking) | 37.52% | 0.00% | |
| KTCC Key Tronic Corporation | $14.4M | — (loss-making) | — | −7.66% (below 0%: shrinking) | n/m | −205.63% (below 0%: shrinking) | 7.78% | (3.56%) | Compare |
| MCRP Micropolis AI Robotics | $12.0M | — | — | — | — | — | — | — | Compare |
| BTCT BTC Digital Ltd. | $11.3M | — (loss-making) | — (loss-making) | +338.24% (above 0%: growing) | n/m | −1,281.52% (below 0%: shrinking) | 17.36% | (10.61%) | Compare |
| AGMH AGM Group Holdings Inc. | $10.0M | 0.3× | — | +585.69% (above 0%: growing) | n/m | −1,061.07% (below 0%: shrinking) | 3.52% | 0.00% | Compare |
| Median of peers | $16.1M | — | — | −21.83% | — | −205.63% | 17.36% | (16.70%) |
Pay and ownership Proxy statement filed 15 December 2025
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2024 | 504.18k | 504.18k | (5.20) |
| 2023 | 632.70k | 612.87k | 1.83 |
| 2022 | 728.45k | 262.27k | 4.29 |
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Read the proxy statement