Franbo Lines Corp. (TPEX:2641)
Taiwan · Delayed Price · Currency is TWD 17.70
+0.15 (0.85%)
May 29, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,469 | 2,368 | 1,654 | 1,338 | 1,467 | 1,226 | |
Revenue Growth (YoY) | 39.47% | 43.12% | 23.68% | -8.81% | 19.64% | 64.03% |
Cost of Revenue | 1,417 | 1,383 | 892.41 | 727.43 | 698.94 | 756.55 |
Gross Profit | 1,052 | 984.28 | 761.99 | 610.23 | 768.01 | 469.59 |
Selling, General & Admin | 126.5 | 133.73 | 85.92 | 97.84 | 133.65 | 91.11 |
Operating Expenses | 126.5 | 133.73 | 85.92 | 97.84 | 133.65 | 91.11 |
Operating Income | 925.47 | 850.54 | 676.07 | 512.4 | 634.36 | 378.48 |
Interest Expense | -300.06 | -296.84 | -161.81 | -96.03 | -61.9 | -42.81 |
Interest & Investment Income | 30.07 | 24.76 | 20.72 | 33.19 | 18.82 | 0.36 |
Earnings From Equity Investments | -0.03 | 0.62 | 3.55 | 1.41 | 11.13 | 7.03 |
Currency Exchange Gain (Loss) | 29.87 | 29.87 | -21.54 | -5.57 | 10.9 | 1.67 |
Other Non Operating Income (Expenses) | 108.41 | 17.3 | 15.81 | 10.08 | 3.58 | 15.63 |
EBT Excluding Unusual Items | 793.72 | 626.25 | 532.8 | 455.48 | 616.89 | 360.36 |
Gain (Loss) on Sale of Investments | 2.14 | 2.14 | 0.25 | 1.63 | -2.75 | 0.18 |
Gain (Loss) on Sale of Assets | 81.18 | 81.18 | 61.86 | 54.04 | 641.25 | 0.05 |
Other Unusual Items | 0.87 | 0.87 | - | - | 0.11 | - |
Pretax Income | 879 | 711.52 | 605.72 | 519.03 | 1,289 | 373.37 |
Income Tax Expense | 33 | 33 | 22.91 | 94.63 | 8.7 | -1.89 |
Earnings From Continuing Operations | 846 | 678.52 | 582.81 | 424.4 | 1,280 | 375.26 |
Minority Interest in Earnings | -53.63 | -32.42 | 2.09 | - | - | - |
Net Income | 792.36 | 646.1 | 584.9 | 424.4 | 1,280 | 375.26 |
Net Income to Common | 792.36 | 646.1 | 584.9 | 424.4 | 1,280 | 375.26 |
Net Income Growth | 52.41% | 10.46% | 37.82% | -66.84% | 241.07% | 294.26% |
Shares Outstanding (Basic) | 330 | 321 | 305 | 251 | 205 | 168 |
Shares Outstanding (Diluted) | 330 | 363 | 333 | 285 | 219 | 168 |
Shares Change (YoY) | -2.74% | 9.00% | 16.63% | 30.32% | 30.40% | 10.00% |
EPS (Basic) | 2.40 | 2.01 | 1.92 | 1.69 | 6.23 | 2.24 |
EPS (Diluted) | 2.40 | 1.84 | 1.79 | 1.52 | 5.86 | 2.23 |
EPS Growth | 52.54% | 2.39% | 17.64% | -74.00% | 162.89% | 259.68% |
Free Cash Flow | -1,613 | -3,233 | -2,452 | -2,039 | -479.57 | -613.62 |
Free Cash Flow Per Share | -4.88 | -8.91 | -7.37 | -7.14 | -2.19 | -3.65 |
Dividend Per Share | - | 0.500 | 0.500 | 0.500 | 1.497 | 0.800 |
Dividend Growth | - | - | - | -66.59% | 87.08% | - |
Gross Margin | 42.61% | 41.57% | 46.06% | 45.62% | 52.35% | 38.30% |
Operating Margin | 37.49% | 35.92% | 40.87% | 38.30% | 43.24% | 30.87% |
Profit Margin | 32.10% | 27.29% | 35.35% | 31.73% | 87.25% | 30.61% |
Free Cash Flow Margin | -65.36% | -136.54% | -148.23% | -152.41% | -32.69% | -50.04% |
EBITDA | 1,466 | 1,375 | 1,003 | 763.11 | 891.03 | 683.54 |
EBITDA Margin | 59.38% | 58.06% | 60.62% | 57.05% | 60.74% | 55.75% |
D&A For EBITDA | 540.51 | 524.15 | 326.84 | 250.72 | 256.67 | 305.06 |
EBIT | 925.47 | 850.54 | 676.07 | 512.4 | 634.36 | 378.48 |
EBIT Margin | 37.49% | 35.92% | 40.87% | 38.30% | 43.24% | 30.87% |
Effective Tax Rate | 3.75% | 4.64% | 3.78% | 18.23% | 0.68% | - |