Franchise Brands PLC
LSE:FRAN
Income Statement
Earnings Waterfall
Franchise Brands PLC
Revenue
|
124.4m
GBP
|
Cost of Revenue
|
-76.1m
GBP
|
Gross Profit
|
48.3m
GBP
|
Operating Expenses
|
-37.1m
GBP
|
Operating Income
|
11.2m
GBP
|
Other Expenses
|
-7.7m
GBP
|
Net Income
|
3.5m
GBP
|
Income Statement
Franchise Brands PLC
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|
Revenue | |||||
Revenue |
58
N/A
|
68
+18%
|
99
+46%
|
124
+25%
|
|
Gross Profit | |||||
Cost of Revenue |
(36)
|
(45)
|
(63)
|
(76)
|
|
Gross Profit |
22
N/A
|
23
+6%
|
36
+55%
|
48
+34%
|
|
Operating Income | |||||
Operating Expenses |
(15)
|
(17)
|
(25)
|
(37)
|
|
Selling, General & Administrative |
(13)
|
(15)
|
(21)
|
(29)
|
|
Depreciation & Amortization |
(2)
|
(3)
|
(4)
|
(8)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
|
Operating Income |
7
N/A
|
6
-9%
|
11
+81%
|
11
+2%
|
|
Pre-Tax Income | |||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(2)
|
|
Non-Reccuring Items |
(1)
|
(0)
|
(0)
|
(3)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
6
+2%
|
10
+73%
|
6
-40%
|
|
Net Income | |||||
Tax Provision |
(2)
|
(1)
|
(2)
|
(3)
|
|
Income from Continuing Operations |
4
|
5
|
8
|
4
|
|
Net Income (Common) |
4
N/A
|
6
+49%
|
8
+31%
|
4
-58%
|
|
EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.07
+75%
|
0.03
-57%
|