Frasle Mobility S.A. (BVMF:FRAS3)
Brazil · Delayed Price · Currency is BRL 24.54
+0.17 (0.70%)
Feb 3, 2026, 5:14 PM GMT-3
Frasle Mobility Income Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 |
| 5,214 | 3,966 | 3,389 | 3,058 | 2,582 | 1,671 | |
Revenue Growth (YoY) | 44.85% | 17.03% | 10.81% | 18.43% | 54.55% | 22.36% |
Cost of Revenue | 3,451 | 2,635 | 2,250 | 2,155 | 1,834 | 1,191 |
Gross Profit | 1,762 | 1,331 | 1,139 | 903.48 | 748.3 | 479.91 |
Selling, General & Admin | 991.17 | 722.17 | 563.07 | 502.66 | 424.43 | 294.26 |
Other Operating Expenses | -49.27 | 15.02 | -26.88 | 67.79 | 62.65 | 33.06 |
Operating Expenses | 941.9 | 737.18 | 536.19 | 570.45 | 487.08 | 327.31 |
Operating Income | 820.58 | 593.33 | 602.41 | 333.02 | 261.22 | 152.6 |
Interest Expense | -273.05 | -130.34 | -109.09 | -112 | -68.45 | -34.66 |
Interest & Investment Income | 111.51 | 183.94 | 218.99 | 108.6 | 25.55 | 13.27 |
Earnings From Equity Investments | 2.46 | 0.48 | -0.45 | 0.02 | 0.55 | - |
Currency Exchange Gain (Loss) | -44.45 | -31.28 | -107.83 | -50.3 | -23.51 | -25.15 |
Other Non Operating Income (Expenses) | -93.37 | 1.81 | -17.93 | -30.5 | -3.12 | 8.21 |
EBT Excluding Unusual Items | 523.68 | 617.93 | 586.09 | 248.84 | 192.24 | 114.27 |
Merger & Restructuring Charges | -39.53 | -39.53 | - | - | 17.4 | - |
Impairment of Goodwill | - | - | 8 | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -12.18 |
Gain (Loss) on Sale of Assets | -2.92 | -2.92 | -4.97 | - | -4.41 | -3.89 |
Asset Writedown | -5.38 | -5.38 | -10.23 | - | 24.78 | -20.31 |
Legal Settlements | -29.27 | -29.27 | -56.8 | - | -28.07 | 176.66 |
Other Unusual Items | 2.47 | 2.47 | 4.61 | - | 24.1 | - |
Pretax Income | 449.05 | 543.3 | 526.68 | 248.84 | 226.04 | 254.55 |
Income Tax Expense | 86.67 | 168.6 | 137.95 | 45.51 | 15.42 | 72.51 |
Earnings From Continuing Operations | 362.38 | 374.7 | 388.73 | 203.33 | 210.62 | 182.05 |
Minority Interest in Earnings | -6.3 | -6.96 | -11.35 | 1.51 | 0.61 | 6.32 |
Net Income | 356.08 | 367.74 | 377.39 | 204.84 | 211.23 | 188.37 |
Net Income to Common | 356.08 | 367.74 | 377.39 | 204.84 | 211.23 | 188.37 |
Net Income Growth | 10.72% | -2.56% | 84.24% | -3.02% | 12.14% | 410.63% |
Shares Outstanding (Basic) | 269 | 267 | 267 | 252 | 215 | 215 |
Shares Outstanding (Diluted) | 269 | 267 | 267 | 252 | 215 | 215 |
Shares Change (YoY) | 0.82% | - | 5.81% | 17.61% | - | - |
EPS (Basic) | 1.32 | 1.38 | 1.41 | 0.81 | 0.98 | 0.88 |
EPS (Diluted) | 1.32 | 1.38 | 1.41 | 0.81 | 0.98 | 0.88 |
EPS Growth | 9.83% | -2.56% | 74.12% | -17.55% | 12.14% | 410.63% |
Free Cash Flow | 1,050 | -45.88 | 906.4 | -187.37 | 138.77 | 185.15 |
Free Cash Flow Per Share | 3.90 | -0.17 | 3.40 | -0.74 | 0.65 | 0.86 |
Dividend Per Share | 0.613 | 0.519 | 0.474 | 0.264 | 0.288 | 0.274 |
Dividend Growth | 28.29% | 9.50% | 79.21% | -8.14% | 4.80% | 149.42% |
Gross Margin | 33.80% | 33.55% | 33.60% | 29.54% | 28.98% | 28.72% |
Operating Margin | 15.74% | 14.96% | 17.78% | 10.89% | 10.12% | 9.13% |
Profit Margin | 6.83% | 9.27% | 11.14% | 6.70% | 8.18% | 11.27% |
Free Cash Flow Margin | 20.15% | -1.16% | 26.75% | -6.13% | 5.37% | 11.08% |
EBITDA | 974.81 | 714.74 | 696.47 | 430.96 | 351.04 | 224.26 |
EBITDA Margin | 18.70% | 18.02% | 20.55% | 14.09% | 13.59% | 13.42% |
D&A For EBITDA | 154.23 | 121.41 | 94.06 | 97.93 | 89.82 | 71.66 |
EBIT | 820.58 | 593.33 | 602.41 | 333.02 | 261.22 | 152.6 |
EBIT Margin | 15.74% | 14.96% | 17.78% | 10.89% | 10.12% | 9.13% |
Effective Tax Rate | 19.30% | 31.03% | 26.19% | 18.29% | 6.82% | 28.48% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.