Future plc (FRNWF)
USD 9.65
(0.0%)
USD 9.65
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 962.22 Million | 921.14 Million | 817.48 Million | 439.03 Million | 272.95 Million | 169.65 Million |
| Cost of Revenue | 585.94 Million | 525.74 Million | 458.31 Million | 249.63 Million | 160.69 Million | 107.85 Million |
| Gross Profit | 376.27 Million | 395.39 Million | 359.16 Million | 189.39 Million | 112.26 Million | 61.79 Million |
| Operating Expenses | 134.04 Million | 169.74 Million | 166.91 Million | 106 Million | 75.29 Million | 49.03 Million |
| Selling, General and Administrative Expenses | 111.5 Million | 157.57 Million | 166.91 Million | 103.68 Million | 75.17 Million | 49.03 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 102.3 Million | -12.16 Million | - | -2.32 Million | -123.22 Thousand | - |
| Cost and Expenses | 719.98 Million | 695.49 Million | 625.23 Million | 355.64 Million | 235.98 Million | 156.89 Million |
| Operating Income | 174.5 Million | 225.65 Million | 192.24 Million | 83.38 Million | 36.96 Million | 12.76 Million |
| Interest Expense | 42.82 Million | 20.86 Million | 10.5 Million | 3.87 Million | 2.58 Million | 1.43 Million |
| Income Tax Expense | 30.12 Million | 53.34 Million | 56.17 Million | 9.95 Million | 5.66 Million | 1.95 Million |
| Earnings before Tax | 168.44 Million | 189.72 Million | 145.22 Million | 67.22 Million | 15.65 Million | 5.73 Million |
| Net Income | 138.31 Million | 122.2 Million | 89.04 Million | 44.3 Million | 9.98 Million | 3.78 Million |
| Earnings Per Share Basic | 1.15 | 1.13 | 0.80 | 0.60 | 0.12 | 0.07 |
| Earnings Per Share Diluted | 1.15 | 1.13 | 0.78 | 0.59 | 0.12 | 0.06 |
| Weighted Average Shares Outstanding | 119.78 Million | 120.5 Million | 111.46 Million | 95.55 Million | 82.19 Million | 56.88 Million |
| Weighted Average Shares Outstanding (Diluted) | 120.55 Million | 121.15 Million | 113.71 Million | 97.57 Million | 86.72 Million | 61.34 Million |
| Gross Margin | 0.39 | 0.43 | 0.44 | 0.43 | 0.41 | 0.36 |
| EBIT Margin | 0.32 | 0.34 | 0.33 | 0.28 | 0.20 | 0.14 |
| Profit Margin | 0.14 | 0.13 | 0.11 | 0.10 | 0.04 | 0.02 |
| EBITDA | 309.68 Million | 300.31 Million | 233.06 Million | 110.01 Million | 37.21 Million | 17.47 Million |
| Earnings Before Tax Margin | 0.18 | 0.24 | 0.24 | 0.19 | 0.14 | 0.08 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 247.01 Million | 249.54 Million | 962.22 Million | 468.6 Million | 243.95 Million | 499.11 Million |
| Cost of Revenue | 140 Million | 141.44 Million | 585.94 Million | 279.55 Million | 121.97 Million | 309.8 Million |
| Gross Profit | 107 Million | 108.1 Million | 376.27 Million | 189.05 Million | 121.97 Million | 189.31 Million |
| Operating Expenses | 66.81 Million | 67.56 Million | 134.04 Million | 72.08 Million | 65.08 Million | 75.35 Million |
| Selling, General and Administrative Expenses | 38.86 Million | 39.26 Million | - | 71.71 Million | 36.82 Million | 74.61 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 27.95 Million | - | -1.09 Million | -365.91 Thousand | - | -739.98 Thousand |
| Cost and Expenses | 206.82 Million | 209 Million | 719.98 Million | 351.63 Million | 187.06 Million | 385.15 Million |
| Operating Income | 40.19 Million | 42.32 Million | 242.23 Million | 116.96 Million | 61.08 Million | 113.95 Million |
| Interest Expense | 22.84 Million | - | 43.9 Million | 22.8 Million | - | 21.33 Million |
| Income Tax Expense | 8.13 Million | 8.22 Million | 30.12 Million | 17.92 Million | 9.33 Million | 12.33 Million |
| Earnings before Tax | 29.4 Million | 29.7 Million | 168.44 Million | 87.45 Million | 45.52 Million | 81.89 Million |
| Net Income | 21.26 Million | 21.48 Million | 113.4 Million | 69.52 Million | 36.19 Million | 69.55 Million |
| Earnings Per Share Basic | 0.18 | 0.18 | - | 0.58 | 0.30 | 0.58 |
| Earnings Per Share Diluted | 0.18 | 0.18 | - | 0.58 | 0.30 | 0.58 |
| Weighted Average Shares Outstanding | 116.2 Million | 116.2 Million | 119.78 Million | 119.43 Million | 120.24 Million | 120.14 Million |
| Weighted Average Shares Outstanding (Diluted) | 116.13 Million | 116.13 Million | 120.55 Million | 120.24 Million | 120.23 Million | 120.86 Million |
| Gross Margin | 0.43 | 0.43 | 0.39 | 0.40 | 0.50 | 0.38 |
| EBIT Margin | 0.25 | 0.25 | - | 0.35 | 0.34 | 0.33 |
| Profit Margin | 0.09 | 0.09 | 0.12 | 0.15 | 0.15 | 0.14 |
| EBITDA | 61.57 Million | 62.21 Million | - | 163.19 Million | 81.91 Million | 165.63 Million |
| Earnings Before Tax Margin | 0.16 | 0.17 | 0.25 | 0.25 | 0.25 | 0.23 |
ODE
XY6
BRNL
FOX
VLTO
MBBC