A Brown Company, Inc. (PSE:BRN)
Philippines
· Delayed Price · Currency is PHP 0.5600
0.00 (0.00%)
At close: Jun 5, 2025
A Brown Company Income Statement
Financials in millions PHP. Fiscal year is January - December.
Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Operating Revenue | 1,879 | 1,808 | 1,625 | 1,520 | 710.27 | 864.04 | Upgrade
|
| Revenue | 1,879 | 1,808 | 1,625 | 1,520 | 710.27 | 864.04 | Upgrade
|
| Revenue Growth (YoY) | 12.12% | 11.28% | 6.88% | 114.03% | -17.80% | -15.93% | Upgrade
|
| Cost of Revenue | 1,014 | 940.29 | 714 | 639.45 | 275.43 | 424.82 | Upgrade
|
| Gross Profit | 865.67 | 867.69 | 910.78 | 880.76 | 434.84 | 439.23 | Upgrade
|
| Selling, General & Admin | 423.97 | 377.09 | 382.8 | 324.69 | 204.04 | 180.67 | Upgrade
|
| Other Operating Expenses | 53.19 | 53.19 | 43.59 | 20.24 | 24.44 | 26.23 | Upgrade
|
| Operating Expenses | 539.85 | 492.97 | 498.87 | 380.43 | 263.5 | 238.46 | Upgrade
|
| Operating Income | 325.82 | 374.71 | 411.91 | 500.33 | 171.33 | 200.77 | Upgrade
|
| Interest Expense | -143.44 | -127.66 | -67.12 | -24.35 | -26.68 | -25.25 | Upgrade
|
| Interest & Investment Income | 34.51 | 34.51 | 0.49 | 2.34 | 2.19 | 2.25 | Upgrade
|
| Earnings From Equity Investments | 189.05 | 140.93 | 339.95 | 316.4 | 273.5 | 175.89 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.09 | 0.09 | -0 | 0 | -0 | 0 | Upgrade
|
| Other Non Operating Income (Expenses) | 111.42 | 73.64 | 41.32 | 25.74 | 17.09 | 6.72 | Upgrade
|
| EBT Excluding Unusual Items | 517.44 | 496.22 | 726.55 | 820.46 | 437.43 | 360.38 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | 12.48 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.02 | 0.02 | - | 0.1 | 0.29 | -0.18 | Upgrade
|
| Asset Writedown | -45.93 | -45.93 | -26.73 | -32.07 | -16.89 | -29.41 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 2.66 | Upgrade
|
| Pretax Income | 471.53 | 450.31 | 699.81 | 788.49 | 420.83 | 345.92 | Upgrade
|
| Income Tax Expense | 111.06 | 116.21 | 153.34 | 152.95 | 23.28 | 51.82 | Upgrade
|
| Earnings From Continuing Operations | 360.48 | 334.11 | 546.48 | 635.54 | 397.55 | 294.1 | Upgrade
|
| Minority Interest in Earnings | 0.03 | 0.03 | 0.04 | 3.47 | 0.03 | 0.03 | Upgrade
|
| Net Income | 360.51 | 334.14 | 546.51 | 639.01 | 397.58 | 294.13 | Upgrade
|
| Preferred Dividends & Other Adjustments | 211.93 | 181.41 | 82.31 | 83.57 | 7.74 | - | Upgrade
|
| Net Income to Common | 148.58 | 152.73 | 464.21 | 555.44 | 389.84 | 294.13 | Upgrade
|
| Net Income Growth | -29.85% | -38.86% | -14.47% | 60.72% | 35.17% | -40.57% | Upgrade
|
| Shares Outstanding (Basic) | 2,104 | 2,372 | 2,372 | 2,377 | 2,418 | 2,469 | Upgrade
|
| Shares Outstanding (Diluted) | 2,104 | 2,372 | 2,372 | 2,377 | 2,418 | 2,469 | Upgrade
|
| Shares Change (YoY) | -17.88% | - | -0.21% | -1.70% | -2.04% | -0.36% | Upgrade
|
| EPS (Basic) | 0.07 | 0.06 | 0.20 | 0.23 | 0.16 | 0.12 | Upgrade
|
| EPS (Diluted) | 0.07 | 0.06 | 0.20 | 0.23 | 0.16 | 0.12 | Upgrade
|
| EPS Growth | -63.00% | -69.34% | -16.25% | 44.94% | 35.30% | -40.36% | Upgrade
|
| Free Cash Flow | -855.02 | -1,065 | -871.95 | -920.26 | -312.52 | -22.93 | Upgrade
|
| Free Cash Flow Per Share | -0.41 | -0.45 | -0.37 | -0.39 | -0.13 | -0.01 | Upgrade
|
| Dividend Per Share | - | - | 0.025 | - | - | - | Upgrade
|
| Gross Margin | 46.06% | 47.99% | 56.06% | 57.94% | 61.22% | 50.83% | Upgrade
|
| Operating Margin | 17.34% | 20.73% | 25.35% | 32.91% | 24.12% | 23.24% | Upgrade
|
| Profit Margin | 7.91% | 8.45% | 28.57% | 36.54% | 54.89% | 34.04% | Upgrade
|
| Free Cash Flow Margin | -45.50% | -58.91% | -53.66% | -60.54% | -44.00% | -2.65% | Upgrade
|
| EBITDA | 398.18 | 433.67 | 482.46 | 534.12 | 204.52 | 228.54 | Upgrade
|
| EBITDA Margin | 21.19% | 23.99% | 29.69% | 35.13% | 28.79% | 26.45% | Upgrade
|
| D&A For EBITDA | 72.36 | 58.96 | 70.54 | 33.79 | 33.19 | 27.77 | Upgrade
|
| EBIT | 325.82 | 374.71 | 411.91 | 500.33 | 171.33 | 200.77 | Upgrade
|
| EBIT Margin | 17.34% | 20.73% | 25.35% | 32.91% | 24.12% | 23.24% | Upgrade
|
| Effective Tax Rate | 23.55% | 25.80% | 21.91% | 19.40% | 5.53% | 14.98% | Upgrade
|
| Revenue as Reported | 1,808 | 1,808 | 1,625 | 1,520 | 710.27 | 864.04 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.