F & J Prince Holdings Corporation (PSE:FJPB)

F & J Prince Holdings Income Statement

Financials in millions PHP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Rental Revenue	31.19	27.29	22.12	23.95	21.98	23.33
Gain (Loss) on Sale of Investments (Rev)	104.18	75.77	94.32	19.42	33.84	41.2
Other Revenue	20.96	33.64	45.63	26.27	18.89	32.14
Total Revenue	397.85	154.73	184.85	89.9	97.48	121.61
Revenue Growth (YoY	94.92%	-16.30%	105.63%	-7.79%	-19.84%	5.36%
Selling, General & Administrative	12.73	12.35	12.99	10.6	8.97	7.45
Depreciation & Amortization	17.61	17.95	17.8	17.47	10.08	10.13
Other Operating Expenses	22.51	20.98	21.12	17.91	17.62	16.11
Total Operating Expenses	52.92	51.33	51.92	45.98	36.68	33.7
Operating Income	344.94	103.39	132.93	43.92	60.81	87.91
Currency Exchange Gain (Loss)	14.02	28.74	-8.86	56.97	30.5	-28.22
Other Non-Operating Income	-45.15	-9.43	-1.93	-1.5	-0.74	-3.84
EBT Excluding Unusual Items	313.81	122.71	122.14	99.4	90.56	55.85
Gain (Loss) on Sale of Investments	-6.86	-8.84	-65.71	-49.05	-14.9	-29.05
Gain (Loss) on Sale of Assets	0.36	0.36	0.56	-	-0	0.36
Total Legal Settlements	-	-	-	-24.62	-	10
Other Unusual Items	-5.61	-5.61	-	-	-	-
Pretax Income	301.7	108.61	56.99	25.73	75.66	37.17
Income Tax Expense	14.44	14.44	-6.72	6.02	17.03	2.66
Earnings From Continuing Operations	287.26	94.17	63.71	19.71	58.63	34.5
Minority Interest in Earnings	-10.73	-0.6	-1.45	0.63	-1.76	0.04
Net Income	276.53	93.57	62.26	20.33	56.88	34.55
Net Income to Common	276.53	93.57	62.26	20.33	56.88	34.55
Net Income Growth	155.75%	50.28%	206.21%	-64.25%	64.62%	7.27%
Basic Shares Outstanding	370	380	380	380	380	384
Diluted Shares Outstanding	370	380	380	380	380	384
Shares Change (YoY)	-0.42%	-	-	-	-1.04%	-0.06%
EPS (Basic)	0.75	0.25	0.16	0.05	0.15	0.09
EPS (Diluted)	0.75	0.25	0.16	0.05	0.15	0.09
EPS Growth	160.46%	54.00%	198.81%	-64.25%	66.36%	7.34%
Dividend Per Share	0.200	0.200	0.150	0.170	0.150	0.100
Dividend Growth	33.33%	33.33%	-11.77%	13.33%	50.00%	-
Operating Margin	86.70%	66.82%	71.91%	48.86%	62.38%	72.29%
Profit Margin	69.51%	60.47%	33.68%	22.62%	58.34%	28.41%
EBITDA	362.55	121.34	150.74	61.39	70.89	98.05
EBITDA Margin	91.13%	78.42%	81.55%	68.29%	72.72%	80.62%
D&A For Ebitda	17.61	17.95	17.8	17.47	10.08	10.13
EBIT	344.94	103.39	132.93	43.92	60.81	87.91
EBIT Margin	86.70%	66.82%	71.91%	48.86%	62.38%	72.29%
Effective Tax Rate	4.79%	13.30%	-	23.41%	22.51%	7.16%
Revenue as Reported	417.81	189.41	188.51	164.41	128.32	140.42

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.