Franbo Lines Corp. (TPEX: 2641)
Taiwan
· Delayed Price · Currency is TWD 20.15
+0.25 (1.26%)
Nov 15, 2024, 1:30 PM CST
Franbo Lines Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 1,606 | 1,338 | 1,467 | 1,226 | 747.53 | 787.4 | Upgrade
|
| Revenue Growth (YoY) | 28.44% | -8.81% | 19.64% | 64.02% | -5.06% | -0.97% | Upgrade
|
| Cost of Revenue | 866.2 | 727.43 | 698.94 | 756.55 | 552.95 | 576.97 | Upgrade
|
| Gross Profit | 739.62 | 610.23 | 768.01 | 469.59 | 194.58 | 210.43 | Upgrade
|
| Selling, General & Admin | 95.21 | 97.84 | 133.65 | 91.11 | 54.1 | 53.95 | Upgrade
|
| Operating Expenses | 92.55 | 97.84 | 133.65 | 91.11 | 54.1 | 53.92 | Upgrade
|
| Operating Income | 647.07 | 512.4 | 634.36 | 378.48 | 140.48 | 156.51 | Upgrade
|
| Interest Expense | -147.32 | -96.03 | -61.9 | -42.81 | -64.32 | -95.84 | Upgrade
|
| Interest & Investment Income | 20.14 | 33.19 | 18.82 | 0.36 | 0.23 | 1.12 | Upgrade
|
| Earnings From Equity Investments | 3.03 | 1.41 | 11.13 | 7.03 | 15.81 | 6.58 | Upgrade
|
| Currency Exchange Gain (Loss) | 11.09 | -5.57 | 10.9 | 1.67 | -0.2 | -2.04 | Upgrade
|
| Other Non Operating Income (Expenses) | 77.46 | 10.08 | 3.58 | 15.63 | 9.4 | 7.36 | Upgrade
|
| EBT Excluding Unusual Items | 611.46 | 455.48 | 616.89 | 360.36 | 101.4 | 73.69 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.71 | 1.63 | -2.75 | 0.18 | -0.09 | 0.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.38 | 54.04 | 641.25 | 0.05 | - | - | Upgrade
|
| Asset Writedown | - | - | - | - | -10.87 | - | Upgrade
|
| Other Unusual Items | - | - | 0.11 | - | 3.12 | 1.25 | Upgrade
|
| Pretax Income | 614.52 | 519.03 | 1,289 | 373.37 | 96.12 | 82.9 | Upgrade
|
| Income Tax Expense | 6 | 94.63 | 8.7 | -1.89 | 0.93 | 2.31 | Upgrade
|
| Net Income | 608.57 | 424.4 | 1,280 | 375.26 | 95.18 | 80.59 | Upgrade
|
| Net Income to Common | 608.57 | 424.4 | 1,280 | 375.26 | 95.18 | 80.59 | Upgrade
|
| Net Income Growth | -18.51% | -66.84% | 241.07% | 294.26% | 18.10% | -12.27% | Upgrade
|
| Shares Outstanding (Basic) | 297 | 251 | 205 | 168 | 153 | 153 | Upgrade
|
| Shares Outstanding (Diluted) | 316 | 285 | 219 | 168 | 153 | 153 | Upgrade
|
| Shares Change (YoY) | 13.38% | 30.32% | 30.40% | 10.00% | -0.03% | 1.80% | Upgrade
|
| EPS (Basic) | 2.05 | 1.69 | 6.23 | 2.24 | 0.62 | 0.53 | Upgrade
|
| EPS (Diluted) | 1.94 | 1.52 | 5.86 | 2.23 | 0.62 | 0.53 | Upgrade
|
| EPS Growth | -28.75% | -74.00% | 162.89% | 259.68% | 17.42% | -13.82% | Upgrade
|
| Free Cash Flow | -2,195 | -2,039 | -479.57 | -613.62 | 151.65 | -89.32 | Upgrade
|
| Free Cash Flow Per Share | -6.95 | -7.14 | -2.19 | -3.65 | 0.99 | -0.58 | Upgrade
|
| Dividend Per Share | 0.482 | 0.482 | 1.497 | 0.800 | - | 0.099 | Upgrade
|
| Dividend Growth | -67.82% | -67.82% | 87.08% | - | - | - | Upgrade
|
| Gross Margin | 46.06% | 45.62% | 52.35% | 38.30% | 26.03% | 26.72% | Upgrade
|
| Operating Margin | 40.30% | 38.31% | 43.24% | 30.87% | 18.79% | 19.88% | Upgrade
|
| Profit Margin | 37.90% | 31.73% | 87.25% | 30.61% | 12.73% | 10.24% | Upgrade
|
| Free Cash Flow Margin | -136.70% | -152.41% | -32.69% | -50.05% | 20.29% | -11.34% | Upgrade
|
| EBITDA | 955.89 | 763.11 | 891.03 | 683.54 | 425.22 | 422.27 | Upgrade
|
| EBITDA Margin | 59.53% | 57.05% | 60.74% | 55.75% | 56.88% | 53.63% | Upgrade
|
| D&A For EBITDA | 308.83 | 250.72 | 256.67 | 305.06 | 284.73 | 265.76 | Upgrade
|
| EBIT | 647.07 | 512.4 | 634.36 | 378.48 | 140.48 | 156.51 | Upgrade
|
| EBIT Margin | 40.30% | 38.31% | 43.24% | 30.87% | 18.79% | 19.88% | Upgrade
|
| Effective Tax Rate | 0.98% | 18.23% | 0.68% | - | 0.97% | 2.79% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.