Franchise Brands plc
FRAN.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | £139,206 | £121,265 | £92,729 | £57,690 |
| % Growth | 14.8% | 30.8% | 60.7% | – |
| Cost of Goods Sold | £55,887 | £52,790 | £61,936 | £35,764 |
| Gross Profit | £83,319 | £68,229 | £30,793 | £21,926 |
| % Margin | 59.9% | 56.3% | 33.2% | 38% |
| R&D Expenses | £0 | £0 | £0 | £0 |
| G&A Expenses | £47,706 | £54,173 | £22,371 | £16,082 |
| SG&A Expenses | £47,706 | £42,038 | £22,371 | £16,082 |
| Sales & Mktg Exp. | £0 | -£12,135 | £0 | £0 |
| Other Operating Expenses | £18,644 | £15,351 | £0 | £0 |
| Operating Expenses | £66,350 | £57,389 | £22,371 | £16,082 |
| Operating Income | £16,969 | £10,873 | £10,273 | £3,701 |
| % Margin | 12.2% | 9% | 11.1% | 6.4% |
| Other Income/Exp. Net | -£7,764 | -£5,857 | -£235 | -£61 |
| Pre-Tax Income | £9,205 | £5,016 | £10,038 | £3,640 |
| Tax Expense | £1,921 | £1,979 | £1,912 | £1,182 |
| Net Income | £7,284 | £3,037 | £8,126 | £4,233 |
| % Margin | 5.2% | 2.5% | 8.8% | 7.3% |
| EPS | 0.038 | 0.018 | 0.067 | 0.044 |
| % Growth | 116% | -73.7% | 50.5% | – |
| EPS Diluted | 0.037 | 0.017 | 0.065 | 0.043 |
| Weighted Avg Shares Out | 192,472 | 173,091 | 122,126 | 95,768 |
| Weighted Avg Shares Out Dil | 194,558 | 175,332 | 124,169 | 98,369 |
| Supplemental Information | – | – | – | – |
| Interest Income | £0 | £0 | £0 | £0 |
| Interest Expense | £7,378 | £5,711 | £235 | £292 |
| Depreciation & Amortization | £16,228 | £12,317 | £3,974 | £1,948 |
| EBITDA | £32,811 | £23,011 | £14,247 | £5,871 |
| % Margin | 23.6% | 19% | 15.4% | 10.2% |