F & J Prince Holdings Corporation (PSE:FJPB)

F & J Prince Holdings Income Statement

Financials in millions PHP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Rental Revenue	28.77	27.29	22.12	23.95	21.98	23.33
Gain (Loss) on Sale of Investments (Rev)	57.71	75.77	94.32	19.42	33.84	41.2
Other Revenue	33.64	33.64	45.63	26.27	18.89	32.14
Total Revenue	138.5	154.73	184.85	89.9	97.48	121.61
Revenue Growth (YoY	-29.70%	-16.30%	105.63%	-7.79%	-19.84%	5.36%
Selling, General & Administrative	11.78	12.35	12.99	10.6	8.97	7.45
Depreciation & Amortization	17.99	17.95	17.8	17.47	10.08	10.13
Other Operating Expenses	21.41	20.98	21.12	17.91	17.62	16.11
Total Operating Expenses	51.24	51.33	51.92	45.98	36.68	33.7
Operating Income	87.25	103.39	132.93	43.92	60.81	87.91
Currency Exchange Gain (Loss)	28.39	28.74	-8.86	56.97	30.5	-28.22
Other Non-Operating Income	-21.18	-9.43	-1.93	-1.5	-0.74	-3.84
EBT Excluding Unusual Items	94.47	122.71	122.14	99.4	90.56	55.85
Gain (Loss) on Sale of Investments	-8.84	-8.84	-65.71	-49.05	-14.9	-29.05
Gain (Loss) on Sale of Assets	0.36	0.36	0.56	-	-0	0.36
Total Legal Settlements	-	-	-	-24.62	-	10
Other Unusual Items	-5.61	-5.61	-	-	-	-
Pretax Income	80.37	108.61	56.99	25.73	75.66	37.17
Income Tax Expense	14.44	14.44	-6.72	6.02	17.03	2.66
Earnings From Continuing Operations	65.93	94.17	63.71	19.71	58.63	34.5
Minority Interest in Earnings	0.86	-0.6	-1.45	0.63	-1.76	0.04
Net Income	66.78	93.57	62.26	20.33	56.88	34.55
Net Income to Common	66.78	93.57	62.26	20.33	56.88	34.55
Net Income Growth	-9.68%	50.28%	206.21%	-64.25%	64.62%	7.27%
Basic Shares Outstanding	379	380	380	380	380	384
Diluted Shares Outstanding	379	380	380	380	380	384
Shares Change (YoY)	0.11%	-	-	-	-1.04%	-0.06%
EPS (Basic)	0.18	0.25	0.16	0.05	0.15	0.09
EPS (Diluted)	0.18	0.25	0.16	0.05	0.15	0.09
EPS Growth	-7.90%	54.00%	198.81%	-64.25%	66.36%	7.34%
Dividend Per Share	-	-	0.150	0.170	0.150	0.100
Dividend Growth	-	-	-11.77%	13.33%	50.00%	-
Operating Margin	63.00%	66.82%	71.91%	48.86%	62.38%	72.29%
Profit Margin	48.22%	60.47%	33.68%	22.62%	58.34%	28.41%
EBITDA	105.24	121.34	150.74	61.39	70.89	98.05
EBITDA Margin	75.99%	78.42%	81.55%	68.29%	72.72%	80.62%
D&A For Ebitda	17.99	17.95	17.8	17.47	10.08	10.13
EBIT	87.25	103.39	132.93	43.92	60.81	87.91
EBIT Margin	63.00%	66.82%	71.91%	48.86%	62.38%	72.29%
Effective Tax Rate	17.97%	13.30%	-	23.41%	22.51%	7.16%
Revenue as Reported	172.82	189.41	188.51	164.41	128.32	140.42

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.