Future plc (FRA:FNWA)
Germany
· Delayed Price · Currency is EUR 7.35
+0.20 (2.80%)
At close: Dec 4, 2025
Future Income Statement
Financials in millions GBP. Fiscal year is October - September.
Millions GBP. Fiscal year is Oct - Sep.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | 2016 - 2020 |
| Revenue | 739.2 | 788.2 | 788.9 | 825.4 | 606.8 | Upgrade
|
| Revenue Growth (YoY) | -6.22% | -0.09% | -4.42% | 36.02% | 78.68% | Upgrade
|
| Cost of Revenue | 617.3 | 442.7 | 408.4 | 398.1 | 298.8 | Upgrade
|
| Gross Profit | 121.9 | 345.5 | 380.5 | 427.3 | 308 | Upgrade
|
| Selling, General & Admin | - | 115.3 | 111.5 | 140.4 | 107.9 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | 77.1 | 71 | 71.3 | 48.7 | Upgrade
|
| Operating Expenses | - | 198.9 | 191.3 | 220.8 | 165.3 | Upgrade
|
| Operating Income | 121.9 | 146.6 | 189.2 | 206.5 | 142.7 | Upgrade
|
| Interest Expense | -30.7 | -31.6 | -36 | -18.7 | -7.8 | Upgrade
|
| Interest & Investment Income | - | 1.3 | 0.9 | 0.1 | 0.3 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.7 | - | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 91.9 | 116.3 | 154.1 | 187.9 | 135.2 | Upgrade
|
| Merger & Restructuring Charges | - | -6.7 | -12.9 | -17.9 | -18.6 | Upgrade
|
| Asset Writedown | - | -4.5 | - | - | -8.8 | Upgrade
|
| Other Unusual Items | - | -1.9 | -3.1 | - | - | Upgrade
|
| Pretax Income | 91.9 | 103.2 | 138.1 | 170 | 107.8 | Upgrade
|
| Income Tax Expense | 25.6 | 26.4 | 24.7 | 47.8 | 41.7 | Upgrade
|
| Earnings From Continuing Operations | 66.3 | 76.8 | 113.4 | 122.2 | 66.1 | Upgrade
|
| Net Income | 66.3 | 76.8 | 113.4 | 122.2 | 66.1 | Upgrade
|
| Net Income to Common | 66.3 | 76.8 | 113.4 | 122.2 | 66.1 | Upgrade
|
| Net Income Growth | -13.67% | -32.27% | -7.20% | 84.87% | 49.21% | Upgrade
|
| Shares Outstanding (Basic) | 106 | 114 | 120 | 121 | 111 | Upgrade
|
| Shares Outstanding (Diluted) | 107 | 115 | 121 | 121 | 114 | Upgrade
|
| Shares Change (YoY) | -7.20% | -4.56% | -0.50% | 6.55% | 16.53% | Upgrade
|
| EPS (Basic) | 0.63 | 0.67 | 0.95 | 1.01 | 0.59 | Upgrade
|
| EPS (Diluted) | 0.62 | 0.67 | 0.94 | 1.01 | 0.58 | Upgrade
|
| EPS Growth | -7.04% | -29.01% | -6.74% | 73.67% | 27.97% | Upgrade
|
| Free Cash Flow | 114 | 167 | 180.8 | 200 | 162 | Upgrade
|
| Free Cash Flow Per Share | 1.07 | 1.45 | 1.50 | 1.65 | 1.43 | Upgrade
|
| Dividend Per Share | - | 0.034 | 0.034 | 0.034 | 0.028 | Upgrade
|
| Dividend Growth | - | - | - | 21.43% | 75.00% | Upgrade
|
| Gross Margin | 16.49% | 43.83% | 48.23% | 51.77% | 50.76% | Upgrade
|
| Operating Margin | 16.49% | 18.60% | 23.98% | 25.02% | 23.52% | Upgrade
|
| Profit Margin | 8.97% | 9.74% | 14.37% | 14.80% | 10.89% | Upgrade
|
| Free Cash Flow Margin | 15.42% | 21.19% | 22.92% | 24.23% | 26.70% | Upgrade
|
| EBITDA | 193.2 | 226.3 | 263.9 | 281.8 | 196.2 | Upgrade
|
| EBITDA Margin | 26.14% | 28.71% | 33.45% | 34.14% | 32.33% | Upgrade
|
| D&A For EBITDA | 71.3 | 79.7 | 74.7 | 75.3 | 53.5 | Upgrade
|
| EBIT | 121.9 | 146.6 | 189.2 | 206.5 | 142.7 | Upgrade
|
| EBIT Margin | 16.49% | 18.60% | 23.98% | 25.02% | 23.52% | Upgrade
|
| Effective Tax Rate | 27.86% | 25.58% | 17.89% | 28.12% | 38.68% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.