Franbo Lines Corp. (TPEX:2641)
Taiwan
· Delayed Price · Currency is TWD 20.35
+0.20 (0.99%)
Jun 13, 2025, 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 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 |
| Revenue | 1,770 | 1,654 | 1,338 | 1,467 | 1,226 | 747.53 | Upgrade
|
| Revenue Growth (YoY) | 20.36% | 23.68% | -8.81% | 19.64% | 64.03% | -5.06% | Upgrade
|
| Cost of Revenue | 1,015 | 892.41 | 727.43 | 698.94 | 756.55 | 552.95 | Upgrade
|
| Gross Profit | 754.92 | 761.99 | 610.23 | 768.01 | 469.59 | 194.58 | Upgrade
|
| Selling, General & Admin | 104.66 | 85.92 | 97.84 | 133.65 | 91.11 | 54.1 | Upgrade
|
| Operating Expenses | 104.66 | 85.92 | 97.84 | 133.65 | 91.11 | 54.1 | Upgrade
|
| Operating Income | 650.25 | 676.07 | 512.4 | 634.36 | 378.48 | 140.48 | Upgrade
|
| Interest Expense | -196.09 | -161.81 | -96.03 | -61.9 | -42.81 | -64.32 | Upgrade
|
| Interest & Investment Income | 20.91 | 20.72 | 33.19 | 18.82 | 0.36 | 0.23 | Upgrade
|
| Earnings From Equity Investments | 2.15 | 3.55 | 1.41 | 11.13 | 7.03 | 15.81 | Upgrade
|
| Currency Exchange Gain (Loss) | -12.08 | -21.54 | -5.57 | 10.9 | 1.67 | -0.2 | Upgrade
|
| Other Non Operating Income (Expenses) | 11.2 | 15.81 | 10.08 | 3.58 | 15.63 | 9.4 | Upgrade
|
| EBT Excluding Unusual Items | 476.34 | 532.8 | 455.48 | 616.89 | 360.36 | 101.4 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.56 | 0.25 | 1.63 | -2.75 | 0.18 | -0.09 | Upgrade
|
| Gain (Loss) on Sale of Assets | 48.21 | 61.86 | 54.04 | 641.25 | 0.05 | - | Upgrade
|
| Asset Writedown | - | - | - | - | - | -10.87 | Upgrade
|
| Other Unusual Items | - | - | - | 0.11 | - | 3.12 | Upgrade
|
| Pretax Income | 528.26 | 605.72 | 519.03 | 1,289 | 373.37 | 96.12 | Upgrade
|
| Income Tax Expense | 23.51 | 22.91 | 94.63 | 8.7 | -1.89 | 0.93 | Upgrade
|
| Earnings From Continuing Operations | 504.75 | 582.81 | 424.4 | 1,280 | 375.26 | 95.18 | Upgrade
|
| Minority Interest in Earnings | 15.15 | 2.09 | - | - | - | - | Upgrade
|
| Net Income | 519.9 | 584.9 | 424.4 | 1,280 | 375.26 | 95.18 | Upgrade
|
| Net Income to Common | 519.9 | 584.9 | 424.4 | 1,280 | 375.26 | 95.18 | Upgrade
|
| Net Income Growth | 3.76% | 37.82% | -66.84% | 241.07% | 294.26% | 18.10% | Upgrade
|
| Shares Outstanding (Basic) | 310 | 305 | 251 | 205 | 168 | 153 | Upgrade
|
| Shares Outstanding (Diluted) | 340 | 333 | 285 | 219 | 168 | 153 | Upgrade
|
| Shares Change (YoY) | 13.83% | 16.63% | 30.32% | 30.40% | 10.00% | -0.03% | Upgrade
|
| EPS (Basic) | 1.68 | 1.92 | 1.69 | 6.23 | 2.24 | 0.62 | Upgrade
|
| EPS (Diluted) | 1.57 | 1.79 | 1.52 | 5.86 | 2.23 | 0.62 | Upgrade
|
| EPS Growth | -8.30% | 17.64% | -74.00% | 162.89% | 259.68% | 17.42% | Upgrade
|
| Free Cash Flow | -4,416 | -2,452 | -2,039 | -479.57 | -613.62 | 151.65 | Upgrade
|
| Free Cash Flow Per Share | -13.00 | -7.37 | -7.14 | -2.19 | -3.65 | 0.99 | Upgrade
|
| Dividend Per Share | 0.500 | 0.500 | 0.500 | 1.497 | 0.800 | - | Upgrade
|
| Dividend Growth | - | - | -66.59% | 87.08% | - | - | Upgrade
|
| Gross Margin | 42.65% | 46.06% | 45.62% | 52.35% | 38.30% | 26.03% | Upgrade
|
| Operating Margin | 36.74% | 40.87% | 38.30% | 43.24% | 30.87% | 18.79% | Upgrade
|
| Profit Margin | 29.37% | 35.35% | 31.73% | 87.25% | 30.61% | 12.73% | Upgrade
|
| Free Cash Flow Margin | -249.50% | -148.23% | -152.41% | -32.69% | -50.04% | 20.29% | Upgrade
|
| EBITDA | 1,027 | 1,003 | 763.11 | 891.03 | 683.54 | 425.22 | Upgrade
|
| EBITDA Margin | 58.03% | 60.62% | 57.05% | 60.74% | 55.75% | 56.88% | Upgrade
|
| D&A For EBITDA | 376.97 | 326.84 | 250.72 | 256.67 | 305.06 | 284.73 | Upgrade
|
| EBIT | 650.25 | 676.07 | 512.4 | 634.36 | 378.48 | 140.48 | Upgrade
|
| EBIT Margin | 36.74% | 40.87% | 38.30% | 43.24% | 30.87% | 18.79% | Upgrade
|
| Effective Tax Rate | 4.45% | 3.78% | 18.23% | 0.68% | - | 0.97% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.