Frasle Mobility S.A. (BVMF:FRAS3)
Brazil · Delayed Price · Currency is BRL 23.01
-0.05 (-0.22%)
Aug 30, 2026, 8:30 AM 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 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 |
| 5,434 | 5,491 | 3,966 | 3,389 | 3,058 | 2,582 | |
Revenue Growth | 12.36% | 38.46% | 17.03% | 10.81% | 18.43% | 54.55% |
Cost of Revenue | 3,622 | 3,695 | 2,635 | 2,250 | 2,155 | 1,834 |
Gross Profit | 1,812 | 1,796 | 1,331 | 1,139 | 903.48 | 748.3 |
Selling, General & Admin | 1,042 | 1,054 | 722.17 | 563.07 | 502.66 | 424.43 |
Other Operating Expenses | 14.05 | -10.82 | 15.1 | -26.88 | 67.79 | 62.65 |
Operating Expenses | 1,056 | 1,043 | 737.27 | 536.19 | 570.45 | 487.08 |
Operating Income | 756.2 | 752.82 | 593.24 | 602.41 | 333.02 | 261.22 |
Interest Expense | -2.47 | -0.32 | - | -109.09 | -112 | -68.45 |
Interest & Investment Income | 109.26 | 89.56 | 183.94 | 218.99 | 108.6 | 25.55 |
Earnings From Equity Investments | -0.54 | 1.9 | 0.48 | -0.45 | 0.02 | 0.55 |
Currency Exchange Gain (Loss) | -13.28 | -32.6 | -31.28 | -107.83 | -50.3 | -23.51 |
Other Non Operating Income (Expenses) | -480.11 | -469.97 | -140.44 | -17.93 | -30.5 | -3.12 |
EBT Excluding Unusual Items | 369.07 | 341.39 | 605.94 | 586.09 | 248.84 | 192.24 |
Merger & Restructuring Charges | - | - | -37.51 | - | - | 17.4 |
Impairment of Goodwill | - | - | - | 8 | - | - |
Gain (Loss) on Sale of Assets | -11.72 | -11.72 | -2.92 | -4.97 | - | -4.41 |
Asset Writedown | 2.6 | 2.6 | -5.29 | -10.23 | - | 24.78 |
Legal Settlements | -23.93 | -19.38 | -17.37 | -56.8 | - | -28.07 |
Other Unusual Items | 8 | 8 | 0.46 | 4.61 | - | 24.1 |
Pretax Income | 344.02 | 320.9 | 543.3 | 526.68 | 248.84 | 226.04 |
Income Tax Expense | 48.98 | 37.73 | 168.6 | 137.95 | 45.51 | 15.42 |
Earnings From Continuing Operations | 295.04 | 283.17 | 374.7 | 388.73 | 203.33 | 210.62 |
Minority Interest in Earnings | -2.1 | -6.27 | -6.96 | -11.35 | 1.51 | 0.61 |
Net Income | 292.94 | 276.9 | 367.74 | 377.39 | 204.84 | 211.23 |
Net Income to Common | 292.94 | 276.9 | 367.74 | 377.39 | 204.84 | 211.23 |
Net Income Growth | -12.88% | -24.70% | -2.56% | 84.24% | -3.02% | 12.14% |
Shares Outstanding (Basic) | 282 | 277 | 267 | 267 | 252 | 215 |
Shares Outstanding (Diluted) | 282 | 277 | 267 | 267 | 252 | 215 |
Shares Change | 5.80% | 3.86% | - | 5.81% | 17.61% | - |
EPS (Basic) | 1.04 | 1.00 | 1.38 | 1.41 | 0.81 | 0.98 |
EPS (Diluted) | 1.04 | 1.00 | 1.38 | 1.41 | 0.81 | 0.98 |
EPS Growth | -17.66% | -27.51% | -2.56% | 74.12% | -17.55% | 12.14% |
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 | 1,253 | 1,355 | -41.93 | 906.4 | -187.37 | 138.77 |
Free Cash Flow Per Share | 4.44 | 4.89 | -0.16 | 3.40 | -0.74 | 0.65 |
Dividend Per Share | 0.621 | 0.710 | 0.519 | 0.474 | 0.264 | 0.288 |
Dividend Growth | 1.29% | 36.83% | 9.50% | 79.21% | -8.14% | 4.80% |
Gross Margin | 33.34% | 32.71% | 33.55% | 33.60% | 29.54% | 28.98% |
Operating Margin | 13.92% | 13.71% | 14.96% | 17.78% | 10.89% | 10.12% |
Profit Margin | 5.39% | 5.04% | 9.27% | 11.14% | 6.70% | 8.18% |
Free Cash Flow Margin | 23.07% | 24.69% | -1.06% | 26.75% | -6.13% | 5.37% |
EBITDA | 919.46 | 951.94 | 714.65 | 696.47 | 430.96 | 351.04 |
EBITDA Margin | 16.92% | 17.34% | 18.02% | 20.55% | 14.09% | 13.59% |
D&A For EBITDA | 163.26 | 199.13 | 121.41 | 94.06 | 97.93 | 89.82 |
EBIT | 756.2 | 752.82 | 593.24 | 602.41 | 333.02 | 261.22 |
EBIT Margin | 13.92% | 13.71% | 14.96% | 17.78% | 10.89% | 10.12% |
Effective Tax Rate | 14.24% | 11.76% | 31.03% | 26.19% | 18.29% | 6.82% |