Franchise Brands plc (AIM: FRAN)
London
· Delayed Price · Currency is GBP · Price in GBX164.00
-4.00 (-2.38%)
Sep 11, 2024, 4:04 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 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '23 Dec 31, 2023 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 121.27 | 121.27 | 69.84 | 51.26 | 49.29 | 44.01 | Upgrade
|
| Revenue Growth (YoY) | 73.64% | 73.64% | 36.24% | 4.01% | 11.98% | 24.09% | Upgrade
|
| Cost of Revenue | 50.06 | 50.06 | 33.9 | 34.4 | 28.36 | 27.63 | Upgrade
|
| Gross Profit | 71.21 | 71.21 | 35.94 | 16.87 | 20.93 | 16.38 | Upgrade
|
| Selling, General & Admin | 54.17 | 54.17 | 25.2 | 12.98 | 16.24 | 12.45 | Upgrade
|
| Operating Expenses | 54.17 | 54.17 | 25.2 | 12.98 | 16.24 | 12.45 | Upgrade
|
| Operating Income | 17.03 | 17.03 | 10.74 | 3.89 | 4.68 | 3.93 | Upgrade
|
| Interest Expense | -5.71 | -5.71 | -0.24 | -0.28 | -0.45 | -0.36 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.15 | -0.15 | - | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 11.18 | 11.18 | 10.5 | 3.6 | 4.24 | 3.57 | Upgrade
|
| Merger & Restructuring Charges | -5.01 | -5.01 | -1.7 | -0.11 | -0.18 | -0.27 | Upgrade
|
| Asset Writedown | -0.31 | -0.31 | - | - | - | - | Upgrade
|
| Other Unusual Items | -0.84 | -0.84 | 1.23 | 0.15 | -0.38 | -0.03 | Upgrade
|
| Pretax Income | 5.02 | 5.02 | 10.04 | 3.64 | 3.68 | 3.28 | Upgrade
|
| Income Tax Expense | 1.98 | 1.98 | 1.91 | 1.18 | 0.89 | 0.57 | Upgrade
|
| Earnings From Continuing Operations | 3.04 | 3.04 | 8.13 | 2.46 | 2.79 | 2.71 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 1.78 | - | - | Upgrade
|
| Net Income | 3.04 | 3.04 | 8.13 | 4.23 | 2.79 | 2.71 | Upgrade
|
| Net Income to Common | 3.04 | 3.04 | 8.13 | 4.23 | 2.79 | 2.71 | Upgrade
|
| Net Income Growth | -62.63% | -62.63% | 91.97% | 51.56% | 3.06% | 16.56% | Upgrade
|
| Shares Outstanding (Basic) | 173 | 173 | 122 | 96 | 90 | 78 | Upgrade
|
| Shares Outstanding (Diluted) | 175 | 175 | 124 | 98 | 92 | 79 | Upgrade
|
| Shares Change (YoY) | 41.20% | 41.20% | 26.23% | 6.79% | 16.39% | 0.45% | Upgrade
|
| EPS (Basic) | 0.02 | 0.02 | 0.07 | 0.04 | 0.03 | 0.03 | Upgrade
|
| EPS (Diluted) | 0.02 | 0.02 | 0.07 | 0.04 | 0.03 | 0.03 | Upgrade
|
| EPS Growth | -73.55% | -73.55% | 51.94% | 42.06% | -11.40% | 15.93% | Upgrade
|
| Free Cash Flow | 18.77 | 18.77 | 8.99 | 5.57 | 4.78 | 3.65 | Upgrade
|
| Free Cash Flow Per Share | 0.11 | 0.11 | 0.07 | 0.06 | 0.05 | 0.05 | Upgrade
|
| Dividend Per Share | 0.022 | 0.022 | 0.020 | 0.015 | 0.011 | 0.009 | Upgrade
|
| Dividend Growth | 10.00% | 10.00% | 33.33% | 36.36% | 15.79% | 41.79% | Upgrade
|
| Gross Margin | 58.72% | 58.72% | 51.46% | 32.90% | 42.46% | 37.22% | Upgrade
|
| Operating Margin | 14.05% | 14.05% | 15.38% | 7.58% | 9.50% | 8.93% | Upgrade
|
| Profit Margin | 2.50% | 2.50% | 11.64% | 8.26% | 5.67% | 6.16% | Upgrade
|
| Free Cash Flow Margin | 15.48% | 15.48% | 12.87% | 10.86% | 9.70% | 8.30% | Upgrade
|
| EBITDA | 25.82 | 25.82 | 13.19 | 4.75 | 5.4 | 4.37 | Upgrade
|
| EBITDA Margin | 21.29% | 21.29% | 18.88% | 9.27% | 10.96% | 9.93% | Upgrade
|
| D&A For EBITDA | 8.78 | 8.78 | 2.45 | 0.87 | 0.72 | 0.44 | Upgrade
|
| EBIT | 17.03 | 17.03 | 10.74 | 3.89 | 4.68 | 3.93 | Upgrade
|
| EBIT Margin | 14.05% | 14.05% | 15.38% | 7.58% | 9.50% | 8.93% | Upgrade
|
| Effective Tax Rate | 39.45% | 39.45% | 19.05% | 32.47% | 24.14% | 17.28% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.