Franchise Brands plc
FRAN.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | £139 | £121 | £93 | £58 |
| % Growth | 14.8% | 30.8% | 60.7% | – |
| Cost of Goods Sold | £56 | £53 | £62 | £36 |
| Gross Profit | £83 | £68 | £31 | £22 |
| % Margin | 59.9% | 56.3% | 33.2% | 38% |
| R&D Expenses | £0 | £0 | £0 | £0 |
| G&A Expenses | £48 | £54 | £22 | £16 |
| SG&A Expenses | £48 | £42 | £22 | £16 |
| Sales & Mktg Exp. | £0 | -£12 | £0 | £0 |
| Other Operating Expenses | £19 | £15 | £0 | £0 |
| Operating Expenses | £66 | £57 | £22 | £16 |
| Operating Income | £17 | £11 | £10 | £4 |
| % Margin | 12.2% | 9% | 11.1% | 6.4% |
| Other Income/Exp. Net | -£8 | -£6 | -£0 | -£0 |
| Pre-Tax Income | £9 | £5 | £10 | £4 |
| Tax Expense | £2 | £2 | £2 | £1 |
| Net Income | £7 | £3 | £8 | £4 |
| % 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 | 173 | 122 | 96 |
| Weighted Avg Shares Out Dil | 195 | 175 | 124 | 98 |
| Supplemental Information | – | – | – | – |
| Interest Income | £0 | £0 | £0 | £0 |
| Interest Expense | £7 | £6 | £0 | £0 |
| Depreciation & Amortization | £16 | £12 | £4 | £2 |
| EBITDA | £33 | £23 | £14 | £6 |
| % Margin | 23.6% | 19% | 15.4% | 10.2% |