Franchise Brands plc (AIM:FRAN)
London · Delayed Price · Currency is GBP · Price in GBX 154.00
-1.50 (-0.96%)
Sep 4, 2026, 5:15 PM GMT
Franchise Brands Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 147.39 | 142.15 | 139.21 | 121.02 | 69.84 | 51.26 | |
Revenue Growth | 5.76% | 2.12% | 15.03% | 73.28% | 36.24% | 4.01% |
Cost of Revenue | 61.24 | 57.39 | 55.89 | 52.79 | 33.9 | 34.4 |
Gross Profit | 86.15 | 84.76 | 83.32 | 68.23 | 35.94 | 16.87 |
Selling, General & Admin | 64.64 | 65.51 | 65.43 | 51.13 | 25.2 | 12.98 |
Operating Expenses | 65.83 | 66.85 | 65.92 | 51.13 | 25.2 | 12.98 |
Operating Income | 20.32 | 17.91 | 17.4 | 17.1 | 10.74 | 3.89 |
Interest Expense | -5.07 | -5.54 | -7.36 | -5.73 | -0.24 | -0.28 |
Currency Exchange Gain (Loss) | -0.06 | 0.35 | -0.39 | -0.15 | - | - |
EBT Excluding Unusual Items | 15.19 | 12.72 | 9.65 | 11.22 | 10.5 | 3.6 |
Merger & Restructuring Charges | - | - | -0.79 | -5.01 | -1.7 | -0.11 |
Asset Writedown | - | - | - | -0.41 | - | - |
Other Unusual Items | - | - | 0.35 | -0.84 | 1.23 | 0.15 |
Pretax Income | 15.19 | 12.72 | 9.21 | 4.96 | 10.04 | 3.64 |
Income Tax Expense | 4.33 | 3.74 | 1.92 | 1.97 | 1.91 | 1.18 |
Earnings From Continuing Operations | 10.86 | 8.98 | 7.28 | 2.99 | 8.13 | 2.46 |
Earnings From Discontinued Operations | - | - | - | - | - | 1.78 |
Net Income | 10.86 | 8.98 | 7.28 | 2.99 | 8.13 | 4.23 |
Net Income to Common | 10.86 | 8.98 | 7.28 | 2.99 | 8.13 | 4.23 |
Net Income Growth | 39.14% | 23.24% | 143.86% | -63.24% | 91.97% | 51.56% |
Shares Outstanding (Basic) | 192 | 192 | 192 | 173 | 122 | 96 |
Shares Outstanding (Diluted) | 193 | 193 | 195 | 175 | 124 | 98 |
Shares Change | -1.14% | -0.68% | 11.05% | 41.20% | 26.23% | 6.79% |
EPS (Basic) | 0.06 | 0.05 | 0.04 | 0.02 | 0.07 | 0.04 |
EPS (Diluted) | 0.06 | 0.05 | 0.04 | 0.02 | 0.07 | 0.04 |
EPS Growth | 39.92% | 24.07% | 120.01% | -74.01% | 51.94% | 42.06% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 26.78 | 27.12 | 26.69 | 18.98 | 8.99 | 5.57 |
Free Cash Flow Per Share | 0.14 | 0.14 | 0.14 | 0.11 | 0.07 | 0.06 |
Dividend Per Share | 0.026 | 0.025 | 0.024 | 0.022 | 0.020 | 0.015 |
Dividend Growth | 6.12% | 4.17% | 9.09% | 10.00% | 33.33% | 36.36% |
Gross Margin | 58.45% | 59.62% | 59.85% | 56.38% | 51.46% | 32.90% |
Operating Margin | 13.79% | 12.60% | 12.50% | 14.13% | 15.38% | 7.58% |
Profit Margin | 7.37% | 6.31% | 5.23% | 2.47% | 11.63% | 8.26% |
Free Cash Flow Margin | 18.17% | 19.08% | 19.17% | 15.68% | 12.87% | 10.86% |
EBITDA | 31.78 | 29.48 | 28.68 | 25.88 | 13.19 | 4.75 |
EBITDA Margin | 21.56% | 20.74% | 20.60% | 21.38% | 18.88% | 9.27% |
D&A For EBITDA | 11.46 | 11.57 | 11.28 | 8.78 | 2.45 | 0.87 |
EBIT | 20.32 | 17.91 | 17.4 | 17.1 | 10.74 | 3.89 |
EBIT Margin | 13.79% | 12.60% | 12.50% | 14.13% | 15.38% | 7.58% |
Effective Tax Rate | 28.51% | 29.43% | 20.87% | 39.78% | 19.05% | 32.47% |