Franchise Brands plc (AIM:FRAN)
London · Delayed Price · Currency is GBP · Price in GBX 145.50
+1.50 (1.04%)
Jul 27, 2026, 11:27 AM GMT
Franchise Brands Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 142.15 | 139.21 | 121.02 | 99.15 | 57.69 | |
Revenue Growth | 2.12% | 15.03% | 22.05% | 71.87% | 17.05% |
Cost of Revenue | 57.39 | 55.89 | 52.79 | 63.19 | 35.76 |
Gross Profit | 84.76 | 83.32 | 68.23 | 35.97 | 21.93 |
Selling, General & Admin | 65.49 | 65.86 | 57.29 | 25.48 | 16.08 |
Depreciation & Amortization Expenses | 16.44 | 16.23 | 12.32 | 3.79 | 2.11 |
Other Operating Expenses | 2.21 | 2.42 | 7.09 | 1.01 | 0.52 |
Total Operating Expenses | 84.15 | 84.5 | 76.7 | 30.27 | 18.71 |
Operating Income | 17.93 | 16.97 | 10.84 | 10.49 | 5.84 |
Interest Expense | -5.56 | -7.38 | -5.73 | -0.24 | -0.29 |
Other Non-Operating Income (Expense) | 0.35 | -0.39 | -0.15 | - | 0.22 |
Total Non-Operating Income (Expense) | -5.21 | -7.76 | -5.88 | -0.24 | -0.07 |
Pretax Income | 12.72 | 9.21 | 4.96 | 10.25 | 5.78 |
Provision for Income Taxes | 3.74 | 1.92 | 1.97 | 1.96 | 1.54 |
Net Income | 8.98 | 7.28 | 2.99 | 8.29 | 4.23 |
Net Income to Common | 8.98 | 7.28 | 2.99 | 8.29 | 4.23 |
Net Income Growth | 23.24% | 143.86% | -63.97% | 95.84% | 51.56% |
Shares Outstanding (Basic) | 192 | 192 | 173 | 122 | 96 |
Shares Outstanding (Diluted) | 193 | 195 | 175 | 124 | 98 |
Shares Change | -0.68% | 11.05% | 41.20% | 26.23% | 6.79% |
EPS (Basic) | 0.05 | 0.04 | 0.02 | 0.07 | 0.04 |
EPS (Diluted) | 0.05 | 0.04 | 0.02 | 0.07 | 0.04 |
EPS Growth | 24.06% | 120.00% | -74.01% | 52.09% | 41.91% |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 27.12 | 26.69 | 18.98 | 8.99 | 5.55 |
Free Cash Flow Growth | 1.64% | 40.62% | 111.18% | 61.91% | 16.04% |
Free Cash Flow Per Share | 0.14 | 0.14 | 0.11 | 0.07 | 0.06 |
Dividends Per Share | 0.025 | 0.024 | 0.022 | 0.020 | 0.015 |
Dividend Growth | 4.17% | 9.09% | 10.00% | 33.33% | 36.36% |
Gross Margin | 59.62% | 59.85% | 56.38% | 36.27% | 38.01% |
Operating Margin | 12.61% | 12.19% | 8.96% | 10.58% | 10.13% |
Profit Margin | 6.32% | 5.23% | 2.47% | 8.36% | 7.34% |
FCF Margin | 19.08% | 19.17% | 15.68% | 9.06% | 9.62% |
EBITDA | 34.37 | 33.2 | 23.16 | 14.46 | 7.95 |
EBITDA Margin | 24.18% | 23.85% | 19.13% | 14.58% | 13.79% |
EBIT | 17.93 | 16.97 | 10.84 | 10.49 | 5.84 |
EBIT Margin | 12.61% | 12.19% | 8.96% | 10.58% | 10.13% |
Effective Tax Rate | 29.43% | 20.87% | 39.78% | 19.13% | 26.68% |