Frencken Group Limited (SGX:E28)

Frencken Group Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	794.33	742.86	786.11	767.07	620.62
Revenue Growth (YoY)	6.93%	-5.50%	2.48%	23.60%	-5.85%
Cost of Revenue	679	644.86	667.13	638.16	515.18
Gross Profit	115.34	98	118.98	128.91	105.44
Selling, General & Admin	68.31	59.26	60.91	60.69	52.71
Other Operating Expenses	3.47	3.34	3.66	3.79	4.39
Operating Expenses	71.78	62.6	64.57	64.48	57.1
Operating Income	43.56	35.4	54.41	64.43	48.34
Interest Expense	-6.85	-6.01	-4.18	-2.37	-2.41
Interest & Investment Income	1.38	1.21	0.58	0.97	1.57
Earnings From Equity Investments	-0	0	0	-	-
Currency Exchange Gain (Loss)	1.53	3.12	4.67	2.67	3.18
Other Non Operating Income (Expenses)	6.33	7.38	7.23	4.25	3.43
EBT Excluding Unusual Items	45.94	41.1	62.72	69.95	54.1
Merger & Restructuring Charges	-	-	-0.06	-0.12	-
Gain (Loss) on Sale of Assets	0.1	0.44	0.39	0.15	0.31
Other Unusual Items	-	-	-	0.54	-2.54
Pretax Income	46.04	41.54	63.05	70.52	51.87
Income Tax Expense	9.42	9.55	11.41	11.41	8.82
Earnings From Continuing Operations	36.63	31.99	51.64	59.11	43.05
Minority Interest in Earnings	0.49	0.49	0.24	-0.38	-0.48
Net Income	37.12	32.48	51.87	58.73	42.57
Net Income to Common	37.12	32.48	51.87	58.73	42.57
Net Income Growth	14.30%	-37.40%	-11.67%	37.95%	0.47%
Shares Outstanding (Basic)	427	427	427	427	425
Shares Outstanding (Diluted)	428	427	428	428	426
Shares Change (YoY)	0.02%	-0.07%	-0.02%	0.34%	0.35%
EPS (Basic)	0.09	0.08	0.12	0.14	0.10
EPS (Diluted)	0.09	0.08	0.12	0.14	0.10
EPS Growth	14.21%	-37.34%	-11.65%	37.57%	0.10%
Free Cash Flow	34.95	22.12	-4.77	22.9	55.97
Free Cash Flow Per Share	0.08	0.05	-0.01	0.05	0.13
Dividend Per Share	0.026	0.023	0.036	0.041	0.030
Dividend Growth	14.47%	-37.36%	-11.86%	37.67%	-
Gross Margin	14.52%	13.19%	15.14%	16.80%	16.99%
Operating Margin	5.48%	4.76%	6.92%	8.40%	7.79%
Profit Margin	4.67%	4.37%	6.60%	7.66%	6.86%
Free Cash Flow Margin	4.40%	2.98%	-0.61%	2.99%	9.02%
EBITDA	66.65	57.37	74.56	81.48	63.98
EBITDA Margin	8.39%	7.72%	9.48%	10.62%	10.31%
D&A For EBITDA	23.09	21.97	20.15	17.05	15.65
EBIT	43.56	35.4	54.41	64.43	48.34
EBIT Margin	5.48%	4.76%	6.92%	8.40%	7.79%
Effective Tax Rate	20.45%	23.00%	18.10%	16.18%	17.01%

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