FBIN Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 28, 2026	Dec '25 Dec 27, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	4,441	4,463	4,609	4,626	4,723	4,801
Revenue Growth (YoY)	-2.01%	-3.16%	-0.37%	-2.05%	-1.63%	32.58%
Cost of Revenue	2,471	2,474	2,543	2,715	2,790	2,841
Gross Profit	1,971	1,989	2,066	1,911	1,933	1,961
Selling, General & Admin	1,330	1,292	1,239	1,168	1,078	1,094
Depreciation & Amortization Expenses	75.8	75.2	73.1	62.1	48.3	46.4
Other Operating Expenses	85.5	106	16.2	66	32.4	9.3
Total Operating Expenses	1,491	1,473	1,328	1,297	1,159	1,149
Operating Income	479.4	516.1	737.9	614.9	774.3	811.1
Interest Expense	-113.1	-115.2	-120.5	-116.5	-119.2	-84.3
Other Non-Operating Income (Expense)	3.1	4.1	-11.9	19.5	12	-0.4
Total Non-Operating Income (Expense)	-110	-111.1	-132.4	-97	-107.2	-84.7
Pretax Income	369.4	405	605.5	517.9	667.1	726.4
Provision for Income Taxes	97.7	106.2	133.6	112.4	127.2	166.7
Net Income	271.7	298.8	471.9	403.5	833.5	985.1
Earnings From Discontinued Operations	-	-	-	-1	146.8	212.7
Net Income to Common	271.7	298.8	471.9	403.5	833.5	985.1
Net Income Growth	-36.37%	-36.68%	16.95%	-51.59%	-15.39%	78.11%
Shares Outstanding (Basic)	120	121	125	127	130	138
Shares Outstanding (Diluted)	120	121	126	128	131	140
Shares Change (YoY)	-3.45%	-3.58%	-1.57%	-2.74%	-5.88%	-0.50%
EPS (Basic)	2.25	2.48	3.78	3.19	5.27	5.62
EPS (Diluted)	2.25	2.47	3.75	3.17	5.23	5.54
EPS Growth	-34.02%	-34.13%	18.30%	-39.39%	-5.60%	40.61%
Shares Outstanding	119.8	119.97	123.62	126.29	128.04	135.06
Free Cash Flow	339.9	366.8	474.5	799.3	320.2	474.5
Free Cash Flow Growth	-7.33%	-22.70%	-40.64%	149.63%	-32.52%	-29.73%
Free Cash Flow Per Share	2.82	3.03	3.77	6.26	2.44	3.40
Dividends Per Share	1.010	1.000	0.960	0.920	1.120	1.040
Dividend Growth	1.00%	4.17%	4.35%	-17.86%	7.69%	8.33%
Gross Margin	44.37%	44.57%	44.83%	41.32%	40.93%	40.83%
Operating Margin	10.79%	11.56%	16.01%	13.29%	16.39%	16.89%
Profit Margin	6.12%	6.69%	10.24%	8.74%	14.54%	16.09%
FCF Margin	7.65%	8.22%	10.30%	17.28%	6.78%	9.88%
EBITDA	664.6	710.5	931.5	783.7	965.9	1,000
EBITDA Margin	14.96%	15.92%	20.21%	16.94%	20.45%	20.83%
EBIT	479.4	516.1	737.9	614.9	774.3	811.1
EBIT Margin	10.79%	11.56%	16.01%	13.29%	16.39%	16.89%
Effective Tax Rate	26.45%	26.22%	22.06%	21.70%	19.07%	22.95%

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q