Also trades as: FBR.JO (JNB) · $vol 0M

$6.71

+0.00 (+0.00%)

OTC · Consumer Cyclical · Restaurants · Tech Score Buy · Power 71 · $333.0M mcap · 49M float · 0.0002% daily turnover · Short 100% of daily vol

Revenue

$8.3B +3.2% ▲

5Y CAGR: +1.3%

Gross Profit

$3.5B +4.8% ▲

5Y CAGR: -2.9%

Operating Income

$914M +12.6% ▲

5Y CAGR: +0.0%

Net Income

$548M +19.7% ▲

5Y CAGR: +8.6%

EPS (Diluted)

$10.94 +19.7% ▲

5Y CAGR: +8.7%

EBITDA

$1.2B +10.4% ▲

5Y CAGR: -1.4%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$4.7B	$6.5B	$7.4B	$8.0B	$8.3B
YoY Growth	-39.8%	+38.3%	+14.9%	+7.8%	+3.2%
Cost of Revenue	$2.7B	$3.6B	$4.3B	$4.6B	$4.7B
Gross Profit	$2.0B	$2.9B	$3.2B	$3.4B	$3.5B
Gross Margin	42.8%	45.0%	42.7%	42.2%	42.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.7B	$753M	$779M	$850M	$914M
Operating Expenses	$1.7B	$2.3B	$2.3B	$2.6B	$2.6B
Operating Income	$295M	$630M	$861M	$812M	$914M
Operating Margin	6.3%	9.7%	11.6%	10.1%	11.0%
Interest Expense	$192M	$125M	$118M	$156M	$147M
Income Before Tax	-$70M	$514M	$769M	$684M	$806M
Tax Expense	$35M	$159M	$214M	$200M	$222M
Net Income	-$1.2B	$318M	$524M	$458M	$548M
Net Margin	-26.5%	4.9%	7.0%	5.7%	6.6%
EPS (Diluted)	$-24.74	$6.34	$10.46	$9.14	$10.94
EBITDA	$417M	$835M	$1.1B	$1.0B	$1.2B
Shares Outstanding	50M	50M	50M	50M	50M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$3.6B	$3.9B	$3.9B	$4.1B	$4.0B	$4.3B	$234M	$4.3B
Cost of Revenue	$2.0B	$2.3B	$2.3B	$2.4B	$2.3B	$2.4B	$134M	$2.5B
Gross Profit	$1.6B	$1.6B	$1.7B	$1.7B	$1.7B	$1.8B	$100M	$1.8B
Gross Margin	44.7%	40.8%	42.7%	41.7%	42.3%	43.2%	42.7%	41.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.1B	$1.3B	$413M	$452M	$465M	$80M	$1.3B
Operating Expenses	$1.2B	$1.1B	$1.3B	$1.3B	$1.3B	$1.3B	$80M	$1.3B
Operating Income	$423M	$485M	$370M	$441M	$353M	$543M	$20M	$503M
Operating Margin	11.8%	12.6%	9.4%	10.8%	8.8%	12.7%	8.7%	11.7%
Interest Expense	$57M	$65M	$80M	$162M	$79M	$21M	$4M	$61M
Income Before Tax	$360M	$400M	$302M	$373M	$315M	$484M	$20M	$499M
Tax Expense	$90M	$124M	$90M	$109M	$86M	$136M	$5M	$125M
Net Income	$259M	$265M	$200M	$258M	$222M	$326M	$13M	$347M
Net Margin	7.2%	6.9%	5.1%	6.3%	5.5%	7.6%	5.6%	8.1%
EPS (Diluted)	$5.18	$5.28	$3.98	$5.16	$4.42	$6.50	$0.26	$6.90
EBITDA	$509M	$567M	$483M	$464M	$493M	$527M	$29M	$597M
Shares Outstanding	50M	50M	50M	50M	50M	50M	50M	50M

FMBRY OTC