Franchise Brands plc (AIM:FRAN)
London · Delayed Price · Currency is GBP · Price in GBX 126.00
-10.00 (-7.35%)
Jul 30, 2025, 4:39 PM GMT+1
Franchise Brands Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2020 |
| 139.35 | 139.21 | 121.02 | 69.84 | 51.26 | 49.29 | Upgrade | |
Revenue Growth (YoY) | 0.12% | 15.03% | 73.28% | 36.24% | 4.01% | 11.98% | Upgrade |
Cost of Revenue | 57.23 | 55.89 | 52.79 | 33.9 | 34.4 | 28.36 | Upgrade |
Gross Profit | 82.13 | 83.32 | 68.23 | 35.94 | 16.87 | 20.93 | Upgrade |
Selling, General & Admin | 64.37 | 65.41 | 51.13 | 25.2 | 12.98 | 16.24 | Upgrade |
Operating Expenses | 64.37 | 65.41 | 51.13 | 25.2 | 12.98 | 16.24 | Upgrade |
Operating Income | 17.75 | 17.91 | 17.1 | 10.74 | 3.89 | 4.68 | Upgrade |
Interest Expense | -6.56 | -7.38 | -5.73 | -0.24 | -0.28 | -0.45 | Upgrade |
Currency Exchange Gain (Loss) | 0.1 | -0.39 | -0.15 | - | - | - | Upgrade |
EBT Excluding Unusual Items | 11.29 | 10.14 | 11.22 | 10.5 | 3.6 | 4.24 | Upgrade |
Merger & Restructuring Charges | -0.79 | -0.79 | -5.01 | -1.7 | -0.11 | -0.18 | Upgrade |
Asset Writedown | -0.76 | -0.49 | -0.41 | - | - | - | Upgrade |
Other Unusual Items | 0.35 | 0.35 | -0.84 | 1.23 | 0.15 | -0.38 | Upgrade |
Pretax Income | 10.09 | 9.21 | 4.96 | 10.04 | 3.64 | 3.68 | Upgrade |
Income Tax Expense | 2.28 | 1.92 | 1.97 | 1.91 | 1.18 | 0.89 | Upgrade |
Earnings From Continuing Operations | 7.81 | 7.28 | 2.99 | 8.13 | 2.46 | 2.79 | Upgrade |
Earnings From Discontinued Operations | - | - | - | - | 1.78 | - | Upgrade |
Net Income | 7.81 | 7.28 | 2.99 | 8.13 | 4.23 | 2.79 | Upgrade |
Net Income to Common | 7.81 | 7.28 | 2.99 | 8.13 | 4.23 | 2.79 | Upgrade |
Net Income Growth | 8.48% | 143.86% | -63.24% | 91.97% | 51.56% | 3.06% | Upgrade |
Shares Outstanding (Basic) | 193 | 192 | 173 | 122 | 96 | 90 | Upgrade |
Shares Outstanding (Diluted) | 194 | 195 | 175 | 124 | 98 | 92 | Upgrade |
Shares Change (YoY) | -0.78% | 11.05% | 41.20% | 26.23% | 6.79% | 16.39% | Upgrade |
EPS (Basic) | 0.04 | 0.04 | 0.02 | 0.07 | 0.04 | 0.03 | Upgrade |
EPS (Diluted) | 0.04 | 0.04 | 0.02 | 0.07 | 0.04 | 0.03 | Upgrade |
EPS Growth | 9.35% | 120.01% | -74.01% | 51.94% | 42.06% | -11.40% | Upgrade |
Free Cash Flow | 27.4 | 26.69 | 18.98 | 8.99 | 5.57 | 4.78 | Upgrade |
Free Cash Flow Per Share | 0.14 | 0.14 | 0.11 | 0.07 | 0.06 | 0.05 | Upgrade |
Dividend Per Share | 0.013 | 0.024 | 0.022 | 0.020 | 0.015 | 0.011 | Upgrade |
Dividend Growth | -43.48% | 9.09% | 10.00% | 33.33% | 36.36% | 15.79% | Upgrade |
Gross Margin | 58.93% | 59.85% | 56.38% | 51.46% | 32.90% | 42.45% | Upgrade |
Operating Margin | 12.74% | 12.86% | 14.13% | 15.38% | 7.58% | 9.50% | Upgrade |
Profit Margin | 5.60% | 5.23% | 2.47% | 11.63% | 8.26% | 5.67% | Upgrade |
Free Cash Flow Margin | 19.66% | 19.17% | 15.68% | 12.87% | 10.86% | 9.70% | Upgrade |
EBITDA | 29.16 | 29.18 | 25.88 | 13.19 | 4.75 | 5.4 | Upgrade |
EBITDA Margin | 20.92% | 20.96% | 21.38% | 18.88% | 9.27% | 10.96% | Upgrade |
D&A For EBITDA | 11.4 | 11.28 | 8.78 | 2.45 | 0.87 | 0.72 | Upgrade |
EBIT | 17.75 | 17.91 | 17.1 | 10.74 | 3.89 | 4.68 | Upgrade |
EBIT Margin | 12.74% | 12.86% | 14.13% | 15.38% | 7.58% | 9.50% | Upgrade |
Effective Tax Rate | 22.59% | 20.87% | 39.78% | 19.05% | 32.47% | 24.14% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.