AGÕæÈ˹ٷ½

STOCK TITAN

FRMO Corp. Announces Fiscal 2025 Results and Annual Meeting

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

WHITE PLAINS, N.Y.--(BUSINESS WIRE)-- FRMO Corp. (the “Company� or “FRMO�) (OTC Pink: FRMO) reported its financial results for the fiscal year 2025 ended May 31, 2025.

Financial Highlights

FRMO’s total book value as of May 31, 2025 was $651.2 million. Excluding the non-controlling interests, equity attributable to shareholders was $353.0 million ($8.02 per share). This compares with total book value at the prior fiscal year end on May 31, 2024 of $403.3 million. Excluding the non-controlling interests, equity attributable to shareholders was $242.1 million ($5.50 per share).

Current assets, comprised primarily of cash and equivalents and equity securities, amounted to $471.8 million as of May 31, 2025, and $276.1 million as of May 31, 2024. Total liabilities, comprised primarily of securities sold, not yet purchased, and deferred taxes, were $62.2 million as of May 31, 2025, and $35.9 million in the prior year.

Annual net income attributable to the Company in the fiscal year ended May 31, 2025 was $107,547,576 ($2.44 per diluted share) compared to $72,558,671 ($1.65 per diluted share) a year earlier.

For the three months ended May 31, 2025, FRMO’s net (loss) income attributable to the Company was $(35,158,490) ($(0.80) per diluted share), compared to $22,537,547 ($0.51 per diluted share) a year earlier. Net loss for the quarter is attributable to unrealized losses identified as Investment A in Note 4 of the Consolidated Financial Statements under Investment Concentration included in unrealized losses from equity securities and unrealized losses from investments. Investment A is an equity security held directly and indirectly, through the Company’s various investments in managed funds.

Net (loss) income attributable to the Company excluding the effect of unrealized (loss) gain from equity securities and digital assets net of taxes for the fiscal year ended May 31, 2025 was $58,661,786 ($1.33 per diluted share) compared to $48,940,292 ($1.11 per diluted share) a year later. The three-month figures, as of the same end dates, are $(5,357,760) ($(0.12) per diluted share) and $12,459,787 ($0.28 per diluted share).

Net (loss) income attributable to the Company excluding the effect of unrealized (loss) gain from equity securities and digital assets net of taxes is a measure not based on GAAP and is defined and reconciled to the most directly comparable GAAP measures in “Information Regarding Non-GAAP Measures� at the end of this release.

Valuation of securities and digital assets are subject to change after May 31, 2025. The market value of several securities and digital assets might have changed substantially since that date. We look forward to finding new ways to expand our digital assets mining operations.

The year end consolidated financial statements include the accounts of FRMO Corporation and its controlled subsidiaries (collectively referred to as the "Company"). As of May 31, 2025 and 2024, the Company held a 21.82% and 21.84% equity interest, respectively in Horizon Kinetics Hard Assets LLC (“HKHA�), a company formed by Horizon and certain officers, principal stockholders and directors of the Company. Due to the common control and ownership between HKHA and the Company’s principal stockholders and directors, HKHA has been consolidated within the Company’s financial statements. The noncontrolling interest of 78.18% and 78.16% in HKHA has been eliminated from results of operations for the years ended May 31, 2025 and 2024, Total stockholders� equity includes as a separate item the amount attributable to the noncontrolling interests.

Further details are available in the Company’s Consolidated Financial Statements for the fiscal year ended May 31, 2025. These statements have been filed on the OTC Markets Group Disclosure and News Services, which may be accessed at . These documents are also available on the FRMO website at .

Annual Meeting

Murray Stahl, CEO, and Steven Bregman, President and CFO, will host the 2025 Annual Meeting of Shareholders (“Meeting�) on Wednesday, September 10, 2025 at 2:30 p.m. Eastern Time, to be held at
Vinson & Elkins L.L.P.
1114 Avenue of the Americas, 32nd Floor
New York, NY 10036
.

To access the virtual Annual Meeting, please have your proxy card at hand and enter your unique 16-digit control number. Only shareholders with valid control numbers will be able to vote and ask questions via the electronic portal. Guests may register for the webcast by entering their first and last names and a valid email address. Shareholders and guests may submit questions in advance to [email protected] by 11:59 P.M. Eastern Time on Tuesday, September 9, 2025 (the day before the Annual Meeting).

Admission to the FRMO in person Annual Meeting is limited to stockholders who owned Common Stock as of the close of business on July 14, 2025, the record date, or their duly appointed proxies, and one guest. Proof of ownership of FRMO stock and valid government-issued photo identification must be presented in order to be admitted to the physical Annual Meeting. Guests must also present valid government-issued photo identification. If your shares are held in the name of a bank, broker, or other holder of record, you must bring a brokerage statement or other proof of ownership (or the equivalent proof of ownership as of the close of business on the record date of the stockholder who granted you the Proxy). If your shares are held in certificate form, ownership will be verified by consulting the list of Registered Shareholders as of the record date. Registration will begin at 1:30 PM.

Condensed Consolidated Balance Sheets
(in thousands)
Ìý
May 31, May 31,

2025

2024

Ìý
Assets
Current Assets:
Cash and cash equivalents

$

43,864

$

39,190

Equity securities, at fair value

Ìý

408,553

Ìý

221,682

Digital assets, at fair value

Ìý

16,949

Ìý

10,979

Other current assets

Ìý

2,441

Ìý

4,252

Total Current Assets

Ìý

471,807

Ìý

276,102

Investment in limited partnerships and other
equity investments, at fair value

Ìý

201,529

Ìý

127,579

Investments in securities exchanges

Ìý

7,947

Ìý

6,463

Other assets

Ìý

1,483

Ìý

1,609

Investment in Horizon Kinetics Holding Corporation (formerly
Horizon Kinetcs LLC at May 31, 2024)

Ìý

20,439

Ìý

17,205

Horizon Kinetics Holding Corporation (formerly
Horizon Kinetics LLC at May 31, 2024) royalty participation

Ìý

10,199

Ìý

10,200

Total Assets

$

713,404

$

439,159

Ìý
Liabilities and Stockholders' Equity
Current Liabilities:
Securities sold, not yet purchased

$

1,307

$

951

Other current liabilities

Ìý

268

Ìý

1,258

Total Current Liabilities

Ìý

1,575

Ìý

2,209

Deferred Tax Liability

Ìý

60,017

Ìý

33,668

Mortgage payable

Ìý

622

Ìý

-

Total Liabilities

Ìý

62,214

Ìý

35,877

Ìý
Stockholders' Equity:
Stockholders' Equity Attributable to the Company

Ìý

352,985

Ìý

242,137

Noncontrolling interests

Ìý

298,205

Ìý

161,145

Total Stockholders' Equity

Ìý

651,190

Ìý

403,282

Ìý
Total Liabilities and Stockholders' Equity

$

713,404

$

439,159

Ìý
(Components may not sum to totals due to rounding)
Condensed Consolidated Statements of Income
(amounts in thousands, except share data)
Ìý
Three Months Ended Years Ended
May 31, May 31, May 31, May 31,

2025

2024

2025

2024

(Unaudited)
Revenue:
Fees

$

975

Ìý

$

709

$

4,823

$

2,715

Equity earnings from limited partnerships
and limited liability companies

Ìý

2,470

Ìý

Ìý

2,188

Ìý

11,746

Ìý

5,044

Unrealized (losses) gains from investments

Ìý

(17,735

)

Ìý

12,410

Ìý

64,113

Ìý

53,935

Other

Ìý

1,073

Ìý

Ìý

1,193

Ìý

7,736

Ìý

4,275

Total revenue before unrealized gains (losses) from equity securities
and digital assets

Ìý

(13,218

)

Ìý

16,500

Ìý

88,418

Ìý

65,969

Unrealized (losses) gains from equity securities

Ìý

(113,848

)

Ìý

32,655

Ìý

169,065

Ìý

66,186

Unrealized gains from digital assets

Ìý

3,163

Ìý

Ìý

1,001

Ìý

5,878

Ìý

6,272

Total Revenue

Ìý

(123,904

)

Ìý

50,156

Ìý

263,362

Ìý

138,427

Total Expenses

Ìý

240

Ìý

Ìý

332

Ìý

1,504

Ìý

1,556

Ìý
(Loss) Income from Operations before Provision for Income Taxes

Ìý

(124,144

)

Ìý

49,824

Ìý

261,858

Ìý

136,871

(Benefit from) Provision for Income Taxes

Ìý

(9,819

)

Ìý

4,742

Ìý

28,579

Ìý

18,420

Net (Loss) Income

Ìý

(114,326

)

Ìý

45,082

Ìý

233,279

Ìý

118,451

Less net (loss) income attributable to noncontrolling interests

Ìý

(79,167

)

Ìý

22,545

Ìý

125,731

Ìý

45,893

Net (Loss) Income Attributable to FRMO Corporation

$

(35,158

)

$

22,538

$

107,548

$

72,559

Ìý
Diluted (Loss) Net Income per Common Share

$

(0.80

)

$

0.51

$

2.44

$

1.65

Ìý
Weighted Average Common Shares Outstanding
Basic

Ìý

44,022,781

Ìý

Ìý

44,022,781

Ìý

44,022,781

Ìý

44,022,781

Diluted

Ìý

44,022,781

Ìý

Ìý

44,027,031

Ìý

44,029,929

Ìý

44,026,529

Ìý
(Components may not sum to totals due to rounding)

About FRMO Corp.
FRMO Corp. invests in and receives revenues based upon consulting and advisory fee interests in the asset management sector.

FRMO had 44,022,781 shares of common stock outstanding as of May 31, 2025.

For more information, visit our website at .

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995 � With the exception of historical information, the matters discussed in this press release are forward-looking statements that involve a number of risks and uncertainties. Words like “believe,� “expect� and “anticipate� mean that these are our best estimates as of this writing, but that there can be no assurances that expected or anticipated results or events will actually take place, so our actual future results could differ significantly from those statements. Factors that could cause or contribute to such differences include, but are not limited to: our ability to maintain our competitive advantages, the general economics of the financial industry, our ability to finance growth, our ability to identify and close acquisitions on terms favorable to the Company, and a sustainable market.

Further information on our risk factors is contained in our quarterly and annual reports as filed on our website and on .

Information Regarding Non-GAAP Measures

Net income attributable to the Company excluding the effect of unrealized (loss) gain from equity securities and digital assets is net (loss) income attributable to the Company exclusive of unrealized (losses) gains from equity securities and digital assets, net of tax. Net (loss) income attributable to the Company is the GAAP measure most closely comparable to net income attributable to the Company excluding the effect of unrealized (loss) gain from equity securities and digital assets.

Management uses net (loss) income attributable to the Company excluding the effect of unrealized (loss) gain from equity securities and digital assets, along with other measures, to gauge the Company’s performance and evaluate results, which can be skewed when including unrealized (loss) gain from equity securities and digital assets, which may vary significantly between periods. Net (loss) income attributable to the Company excluding the effect of unrealized (loss) gain from equity securities is provided as supplemental information, and is not a substitute for net (loss) income attributable to the Company and does not reflect the Company’s overall profitability.

The following table reconciles the net (loss) income attributable to the Company excluding the effect of unrealized (loss) gain from equity securities and digital assets to net (loss) income attributable to the Company for the periods indicated:

Ìý ÌýThree Months EndedÌý Ìý ÌýThree Months EndedÌý Ìý Ìý ÌýYears EndedÌý Ìý Ìý ÌýYears EndedÌý Ìý
Ìý May 31, 2025 Ìý May 31, 2024 Ìý Ìý May 31, 2025 Ìý Ìý May 31, 2024 Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý(Unaudited)Ìý Ìý Ìý Ìý(Unaudited)Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý

ÌýAmountÌý

Ìý

Diluted loss per common share

Ìý

ÌýAmountÌý

Ìý

Diluted earnings per common share

Ìý Ìý

ÌýAmountÌý

Ìý

Diluted earnings per common share

Ìý Ìý

ÌýAmountÌý

Ìý

Diluted earnings per common share

Ìý
(000’s except per common share amounts and percentages) Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net (Loss) Income Attributable to the Company Excluding the Effect of Unrealized (Loss) Gain from Equity Securities and Digital Assets, and Diluted (Loss) Earnings per Common Share Reconciliation: Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net (loss) income attributable to the Company

Ìý$

ÌýÌýÌýÌýÌý (35,158

)

Ìý

Ìý$

ÌýÌý (0.80

)

Ìý

Ìý$

ÌýÌýÌýÌýÌýÌý 22,538

Ìý

Ìý

Ìý$

ÌýÌýÌý 0.51

Ìý Ìý

Ìý$

ÌýÌýÌý 107,548

Ìý

Ìý

Ìý$

ÌýÌýÌý 2.44

Ìý Ìý

Ìý$

ÌýÌýÌýÌýÌý 72,559

Ìý

Ìý

Ìý$

ÌýÌýÌý 1.65

Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Unrealized (loss) gain from equity securities and digital assets

Ìý

ÌýÌýÌýÌýÌýÌý (110,686

)

Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌýÌý 33,656

Ìý

Ìý Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌý 174,943

Ìý

Ìý Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌý 72,458

Ìý

Ìý Ìý Ìý
Unrealized (loss) gain from equity securities and digital assets attributable to noncontrolling interests

Ìý

ÌýÌýÌýÌýÌýÌýÌý (79,667

)

Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌýÌý 22,191

Ìý

Ìý Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌý 121,357

Ìý

Ìý Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌý 44,532

Ìý

Ìý Ìý Ìý
Unrealized (loss) gain from equity securities and digital assets attributable to the Company

Ìý

ÌýÌýÌýÌýÌýÌýÌý (31,019

)

Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌýÌý 11,465

Ìý

Ìý Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌý 53,586

Ìý

Ìý Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌý 27,926

Ìý

Ìý Ìý Ìý
Tax benefit (provision) on unrealized (loss) gain from equity securities and digital assets attributable to the company

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 1,218

Ìý

Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (1,387

)

Ìý Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌý (4,700

)

Ìý Ìý Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌý (4,308

)

Ìý Ìý Ìý
Unrealized (loss) gain from equity securities and digital assets attributable to the Company, net of taxes

Ìý

ÌýÌýÌýÌýÌýÌýÌý (29,801

)

Ìý

Ìý$

ÌýÌý (0.68

)

Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌýÌý 10,078

Ìý

Ìý

Ìý$

ÌýÌýÌý 0.23

Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌý 48,886

Ìý

Ìý

Ìý$

ÌýÌýÌý 1.11

Ìý Ìý

Ìý

ÌýÌýÌýÌýÌýÌýÌýÌý 23,618

Ìý

Ìý

Ìý$

ÌýÌýÌý 0.54

Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net (loss) income attributable to the Company excluding the effect of unrealized (loss) gain from equity securities and digital assets

Ìý$

ÌýÌýÌýÌýÌýÌý (5,358

)

Ìý

Ìý$

ÌýÌý (0.12

)

Ìý

Ìý$

ÌýÌýÌýÌýÌýÌý 12,460

Ìý

Ìý

Ìý$

ÌýÌýÌý 0.28

Ìý Ìý

Ìý$

ÌýÌýÌýÌý 58,662

Ìý

Ìý

Ìý$

ÌýÌýÌý 1.33

Ìý Ìý

Ìý$

ÌýÌýÌýÌýÌý 48,940

Ìý

Ìý

Ìý$

ÌýÌýÌý 1.11

Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Weighted average diluted shares outstanding

Ìý

ÌýÌý 44,022,781

Ìý

Ìý Ìý #

Ìý

ÌýÌýÌý 44,027,031

Ìý

Ìý Ìý # Ìý

Ìý

Ìý 44,029,929

Ìý

Ìý Ìý # Ìý

Ìý

Ìý 44,026,529

Ìý

Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

(Components may not sum to totals due to rounding)

Ìý

Thérèse Byars

Corporate Secretary

Email: [email protected]

Telephone: 646-495-7337

Source: FRMO Corp.

Frmo

OTC:FRMO

FRMO Rankings

FRMO Latest News

FRMO Stock Data

380.80M
44.02M
0.38%
Asset Management
Financial Services
United States
White Plains