Fras-le S.A. (BVMF:FRAS3)
Brazil
· Delayed Price · Currency is BRL 27.48
+0.28 (1.03%)
May 13, 2025, 1:42 PM GMT-3
Fras-le Income Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 4,456 | 3,966 | 3,389 | 3,058 | 2,582 | 1,671 | Upgrade
|
| Revenue Growth (YoY) | 31.41% | 17.03% | 10.81% | 18.43% | 54.55% | 22.36% | Upgrade
|
| Cost of Revenue | 2,960 | 2,635 | 2,250 | 2,155 | 1,834 | 1,191 | Upgrade
|
| Gross Profit | 1,496 | 1,331 | 1,139 | 903.48 | 748.3 | 479.91 | Upgrade
|
| Selling, General & Admin | 834.23 | 722.17 | 563.07 | 502.66 | 424.43 | 294.26 | Upgrade
|
| Other Operating Expenses | -7.35 | 15.02 | -26.88 | 67.79 | 62.65 | 33.06 | Upgrade
|
| Operating Expenses | 826.88 | 737.18 | 536.19 | 570.45 | 487.08 | 327.31 | Upgrade
|
| Operating Income | 669.14 | 593.33 | 602.41 | 333.02 | 261.22 | 152.6 | Upgrade
|
| Interest Expense | -84.25 | -130.34 | -109.09 | -112 | -68.45 | -34.66 | Upgrade
|
| Interest & Investment Income | 183.94 | 183.94 | 218.99 | 108.6 | 25.55 | 13.27 | Upgrade
|
| Earnings From Equity Investments | 0.48 | 0.48 | -0.45 | 0.02 | 0.55 | - | Upgrade
|
| Currency Exchange Gain (Loss) | -31.28 | -31.28 | -107.83 | -50.3 | -23.51 | -25.15 | Upgrade
|
| Other Non Operating Income (Expenses) | -194.53 | 1.81 | -17.93 | -30.5 | -3.12 | 8.21 | Upgrade
|
| EBT Excluding Unusual Items | 543.5 | 617.93 | 586.09 | 248.84 | 192.24 | 114.27 | Upgrade
|
| Merger & Restructuring Charges | -39.53 | -39.53 | - | - | 17.4 | - | Upgrade
|
| Impairment of Goodwill | - | - | 8 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | -12.18 | Upgrade
|
| Gain (Loss) on Sale of Assets | -2.92 | -2.92 | -4.97 | - | -4.41 | -3.89 | Upgrade
|
| Asset Writedown | -5.38 | -5.38 | -10.23 | - | 24.78 | -20.31 | Upgrade
|
| Legal Settlements | -29.27 | -29.27 | -56.8 | - | -28.07 | 176.66 | Upgrade
|
| Other Unusual Items | 2.47 | 2.47 | 4.61 | - | 24.1 | - | Upgrade
|
| Pretax Income | 468.87 | 543.3 | 526.68 | 248.84 | 226.04 | 254.55 | Upgrade
|
| Income Tax Expense | 133.34 | 168.6 | 137.95 | 45.51 | 15.42 | 72.51 | Upgrade
|
| Earnings From Continuing Operations | 335.53 | 374.7 | 388.73 | 203.33 | 210.62 | 182.05 | Upgrade
|
| Minority Interest in Earnings | -7.71 | -6.96 | -11.35 | 1.51 | 0.61 | 6.32 | Upgrade
|
| Net Income | 327.82 | 367.74 | 377.39 | 204.84 | 211.23 | 188.37 | Upgrade
|
| Net Income to Common | 327.82 | 367.74 | 377.39 | 204.84 | 211.23 | 188.37 | Upgrade
|
| Net Income Growth | -17.15% | -2.56% | 84.24% | -3.02% | 12.14% | 410.63% | Upgrade
|
| Shares Outstanding (Basic) | 267 | 267 | 267 | 252 | 215 | 215 | Upgrade
|
| Shares Outstanding (Diluted) | 267 | 267 | 267 | 252 | 215 | 215 | Upgrade
|
| Shares Change (YoY) | - | - | 5.81% | 17.61% | - | - | Upgrade
|
| EPS (Basic) | 1.23 | 1.38 | 1.41 | 0.81 | 0.98 | 0.88 | Upgrade
|
| EPS (Diluted) | 1.23 | 1.38 | 1.41 | 0.81 | 0.98 | 0.88 | Upgrade
|
| EPS Growth | -17.15% | -2.56% | 74.12% | -17.55% | 12.14% | 410.63% | Upgrade
|
| Free Cash Flow | 561.73 | -45.88 | 906.4 | -187.37 | 138.77 | 185.15 | Upgrade
|
| Free Cash Flow Per Share | 2.10 | -0.17 | 3.40 | -0.74 | 0.65 | 0.86 | Upgrade
|
| Dividend Per Share | 0.519 | 0.519 | 0.474 | 0.264 | 0.288 | 0.274 | Upgrade
|
| Dividend Growth | 9.50% | 9.50% | 79.21% | -8.14% | 4.80% | 149.42% | Upgrade
|
| Gross Margin | 33.57% | 33.55% | 33.60% | 29.54% | 28.98% | 28.72% | Upgrade
|
| Operating Margin | 15.02% | 14.96% | 17.78% | 10.89% | 10.12% | 9.13% | Upgrade
|
| Profit Margin | 7.36% | 9.27% | 11.14% | 6.70% | 8.18% | 11.27% | Upgrade
|
| Free Cash Flow Margin | 12.61% | -1.16% | 26.75% | -6.13% | 5.37% | 11.08% | Upgrade
|
| EBITDA | 808.59 | 714.74 | 696.47 | 430.96 | 351.04 | 224.26 | Upgrade
|
| EBITDA Margin | 18.14% | 18.02% | 20.55% | 14.09% | 13.59% | 13.42% | Upgrade
|
| D&A For EBITDA | 139.45 | 121.41 | 94.06 | 97.93 | 89.82 | 71.66 | Upgrade
|
| EBIT | 669.14 | 593.33 | 602.41 | 333.02 | 261.22 | 152.6 | Upgrade
|
| EBIT Margin | 15.02% | 14.96% | 17.78% | 10.89% | 10.12% | 9.13% | Upgrade
|
| Effective Tax Rate | 28.44% | 31.03% | 26.19% | 18.29% | 6.82% | 28.48% | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.