Freightways Group Limited (NZE:FRW)
New Zealand · Delayed Price · Currency is NZD 13.25
+0.09 (0.68%)
Aug 27, 2026, 4:59 PM NZST
Freightways Group Income Statement
Financials in millions NZD. Fiscal year is July - June.
Millions NZD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
| 1,346 | 1,290 | 1,209 | 1,122 | 873.09 | 800.53 | |
Revenue Growth | 7.60% | 6.65% | 7.80% | 28.46% | 9.06% | 26.88% |
Cost of Revenue | 946.73 | 910.12 | 865.16 | 789.05 | 597.02 | 535.99 |
Gross Profit | 398.88 | 379.44 | 343.99 | 332.57 | 276.07 | 264.55 |
Selling, General & Admin | 139.08 | 132.61 | 114.89 | 117.69 | 87.49 | 78.71 |
Amortization of Goodwill & Intangibles | 12.2 | 12.31 | 12.63 | 11.32 | 7.53 | 7.65 |
Operating Expenses | 243.97 | 235.11 | 207.64 | 198.61 | 153.38 | 143.31 |
Operating Income | 154.91 | 144.34 | 136.36 | 133.96 | 122.69 | 121.23 |
Interest Expense | -33.91 | -35.12 | -35.94 | -28.59 | -20.29 | -22.67 |
Interest & Investment Income | 1.07 | 1.07 | 0.88 | - | - | - |
EBT Excluding Unusual Items | 122.07 | 110.28 | 101.3 | 105.38 | 102.4 | 98.57 |
Other Unusual Items | 1.75 | 1.75 | - | - | -3.7 | -23.05 |
Pretax Income | 123.82 | 112.03 | 101.3 | 105.38 | 98.7 | 75.52 |
Income Tax Expense | 36 | 31.93 | 30.37 | 30.08 | 28.52 | 27.59 |
Earnings From Continuing Operations | 87.82 | 80.11 | 70.93 | 75.3 | 70.18 | 47.93 |
Minority Interest in Earnings | -0.19 | -0.19 | -0.17 | -0.15 | -0.09 | -0.08 |
Net Income | 87.63 | 79.92 | 70.76 | 75.14 | 70.1 | 47.85 |
Net Income to Common | 87.63 | 79.92 | 70.76 | 75.14 | 70.1 | 47.85 |
Net Income Growth | 17.48% | 12.95% | -5.83% | 7.20% | 46.49% | 1.10% |
Shares Outstanding (Basic) | 179 | 179 | 178 | 175 | 166 | 166 |
Shares Outstanding (Diluted) | 180 | 179 | 179 | 175 | 166 | 166 |
Shares Change | 0.19% | 0.31% | 2.24% | 5.28% | 0.08% | 4.93% |
EPS (Basic) | 0.49 | 0.45 | 0.40 | 0.43 | 0.42 | 0.29 |
EPS (Diluted) | 0.49 | 0.45 | 0.40 | 0.43 | 0.42 | 0.29 |
EPS Growth | 17.37% | 12.72% | -8.10% | 2.03% | 46.41% | -3.60% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
Free Cash Flow | 165.6 | 147.74 | 127.74 | 121.62 | 100.66 | 120.87 |
Free Cash Flow Per Share | 0.92 | 0.82 | 0.71 | 0.69 | 0.61 | 0.73 |
Dividend Per Share | 0.420 | 0.400 | 0.370 | 0.370 | 0.370 | 0.335 |
Dividend Growth | 10.53% | 8.11% | 0% | 0% | 10.45% | 123.33% |
Gross Margin | 29.64% | 29.42% | 28.45% | 29.65% | 31.62% | 33.05% |
Operating Margin | 11.51% | 11.19% | 11.28% | 11.94% | 14.05% | 15.14% |
Profit Margin | 6.51% | 6.20% | 5.85% | 6.70% | 8.03% | 5.98% |
Free Cash Flow Margin | 12.31% | 11.46% | 10.56% | 10.84% | 11.53% | 15.10% |
EBITDA | 193.66 | 180.69 | 170.39 | 165.02 | 148.02 | 145.97 |
EBITDA Margin | 14.39% | 14.01% | 14.09% | 14.71% | 16.95% | 18.23% |
D&A For EBITDA | 38.75 | 36.35 | 34.03 | 31.06 | 25.33 | 24.74 |
EBIT | 154.91 | 144.34 | 136.36 | 133.96 | 122.69 | 121.23 |
EBIT Margin | 11.51% | 11.19% | 11.28% | 11.94% | 14.05% | 15.14% |
Effective Tax Rate | 29.08% | 28.50% | 29.98% | 28.54% | 28.89% | 36.54% |