Franchise Statements
3H
Data from Franchise`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
01 Jul, 2023
Next reporting period:
29 Sep, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Franchise Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 038.69
-6 %
100
632.62
60.9
406.06
-6.8 %
39.1
—
0
383.56
36.9
383.56
-0.9 %
36.9
22.5
-53.6 %
2.2
-83.364
-8.03
-3.777
-0.4
-64.641
44 %
-6.2
-13.845
-1.3
-52.925
52.1 %
-5.1
-1.505
35.177
1 104.82
-1 %
100
669.11
60.6
435.71
-0.8 %
39.4
—
0
387.24
35.1
387.24
-3.3 %
35.1
48.471
24.5 %
4.4
-87.129
-7.9
-1.834
-0.2
-115.49
-96.4 %
-10.5
-7.175
-0.6
-110.44
-3790.3 %
-10
-3.155
35.002
1 115.89
6.1 %
100
676.5
60.6
439.39
1 %
39.4
—
0
400.45
35.9
400.45
2.4 %
35.9
38.943
-11.5 %
3.5
-97.58
-8.7
-1.529
-0.1
-58.819
34 %
-5.3
-58.108
-5.2
-2.839
97.7 %
-0.3
-0.077
36.634
1 051.48
-4 %
100
616.48
58.6
434.99
-9.9 %
41.4
—
0
391
37.2
391
-3.6 %
37.2
43.993
-43.1 %
4.2
-61.236
-5.8
-11.278
-1.07
-89.15
-263.4 %
-8.5
32.013
3
-123.29
-417.3 %
-11.7
-3.087
39.941
1 095
-3.6 %
100
612.25
55.9
482.75
-4.9 %
44.1
—
0
405.44
37
405.44
7.7 %
37
77.306
-41 %
7.1
-88.839
-8.1
16.434
1.5
54.555
241.1 %
5
13.572
1.2
38.854
281.3 %
3.5
0.945
41.127
1 135.47
20.5 %
100
628.11
55.3
507.36
30.7 %
44.7
—
0
376.39
33.1
376.39
14.9 %
33.1
130.97
116.6 %
11.5
-92.327
-8.1
-22.044
-1.9
15.995
-88 %
1.4
3.678
0.3
10.189
-93.1 %
0.9
0.248
41.108
942.27
13.7 %
100
554.18
58.8
388.09
17.1 %
41.2
—
0
327.64
34.8
327.64
18.4 %
34.8
60.456
10.4 %
6.4
-108.99
-11.6
182.38
19.4
133.84
553.6 %
14.2
-17.938
-1.9
147.17
-10.3 %
15.6
3.58
41.062
828.83
-3.9 %
100
497.35
60
331.48
-1.4 %
40
—
0
276.71
33.4
276.71
-0.5 %
33.4
54.763
-5.8 %
6.6
-21.194
-2.6
-13.09
-1.6
20.479
-42 %
2.5
-15.519
-1.9
164.07
323.6 %
19.8
4
40.974
862.76
38.9 %
100
526.45
61
336.31
20.8 %
39
—
0
278.16
32.2
278.16
23.3 %
32.2
58.156
9.7 %
6.7
-22.865
-2.7
—
0
35.291
213.1 %
4.1
2.77
0.3
38.736
231.1 %
4.5
0.94
40.906
621.3
25.2 %
100
342.8
55.2
278.5
27.8 %
44.8
—
0
225.5
36.3
225.6
3.2 %
36.3
53
8933.3 %
8.5
-47.4
-7.6
-36.7
-5.9
-31.2
-67.7 %
-5.02
-2.9
-0.5
11.7
378.6 %
1.9
0.29
40.1
496.3
-9.9 %
100
278.3
56.1
218
-11.9 %
43.9
—
0
218.6
44
218.6
-4.2 %
44
-0.6
-103.1 %
-0.1
-18.1
-3.6
0.1
0.02
-18.6
-126.8 %
-3.7
37.9
7.6
-4.2
51.2 %
-0.8
-0.1
40.1
551
7.5 %
100
303.5
55.1
247.5
8.2 %
44.9
—
0
228.2
41.4
228.2
5 %
41.4
19.3
66.4 %
3.5
-26.3
-4.8
-1.2
-0.2
-8.2
59.2 %
-1.5
0.4
0.07
-8.6
60.4 %
-1.6
-0.22
39.7
512.6
1.9 %
100
283.8
55.4
228.8
9.8 %
44.6
—
0
217.3
42.4
217.3
2.8 %
42.4
11.6
514.3 %
2.3
-31.6
-6.2
—
0
-20.1
36 %
-3.9
1.9
0.4
-21.7
-136.5 %
-4.2
-0.62
35
502.9
1277.8 %
100
294.5
58.6
208.4
822.1 %
41.4
—
0
211.3
42
211.3
349.6 %
42
-2.8
88.5 %
-0.6
-24.5
-4.9
-4
-0.8
-31.4
-12.5 %
-6.2
-55.9
-11.1
59.5
544 %
11.8
2.51
23.7
36.5
345.1 %
100
13.8
37.8
22.6
197.4 %
61.9
—
0
42.3
115.9
47
52.1 %
128.8
-24.3
-4.3 %
-66.6
-3.6
-9.9
—
0
-27.9
-14.8 %
-76.4
-3.8
-10.4
-13.4
15.7 %
-36.7
-0.81
16.6
8.2
-90.4 %
100
0.6
7.3
7.6
—
92.7
—
0
26.7
325.6
30.9
-25.4 %
376.8
-23.3
-152.6 %
-284.1
-1
-12.2
—
0
-24.3
-156 %
-296.3
-5.1
-62.2
-15.9
-152.3 %
-193.9
-1.09
14.6
85.7
160.5 %
100
—
0
—
—
0
—
0
27.1
31.6
41.4
31.8 %
48.3
44.3
2853.3 %
51.7
-0.9
-1.05
—
0
43.4
10750 %
50.6
14
16.3
30.4
10233.3 %
35.5
2.18
13.9
32.9
383.8 %
100
—
0
—
—
0
—
0
23
69.9
31.4
30.8 %
95.4
1.5
108.7 %
4.6
-1.1
-3.3
—
0
0.4
102.1 %
1.2
0.7
2.1
-0.3
97.7 %
-0.9
-0.02
14
6.8
-5.6 %
100
—
0
—
—
0
—
0
20.5
301.5
24
-11.8 %
352.9
-17.3
13.9 %
-254.4
-0.5
-7.4
—
0
-18.9
34.6 %
-277.9
-6
-88.2
-12.9
33.5 %
-189.7
-0.92
14
7.2
-93.5 %
100
—
0
—
—
0
—
0
23.8
330.6
27.2
-58.2 %
377.8
-20.1
-144.1 %
-279.2
-0.5
-6.9
—
0
-28.9
-168.2 %
-401.4
-9.5
-131.9
-19.4
-179.2 %
-269.4
-1.48
13.1
110.7
129.7 %
100
—
0
—
—
0
—
0
48.2
43.5
65
34.3 %
58.7
45.6
22900 %
41.2
-1.6
-1.4
—
0
42.4
4340 %
38.3
18.4
16.6
24.5
1733.3 %
22.1
1.36
18
48.2
517.9 %
100
—
0
—
—
0
—
0
39.6
82.2
48.4
96 %
100.4
-0.2
98.8 %
-0.4
-0.8
-1.7
—
0
-1
95.2 %
-2.07
-0.5
-1.04
-1.5
88.5 %
-3.1
-0.11
12.9
7.8
-4.9 %
—
—
—
—
22
24.7
2.5 %
-16.9
-6.3 %
-0.5
—
-20.8
-29.2 %
-7.7
-13.1
-33.7 %
-1.02
12.9
8.2
-92.6 %
—
—
—
—
21.6
24.1
-61.7 %
-15.9
-133 %
-0.2
—
-16.1
-133.8 %
-6.4
-9.8
-134.5 %
-0.76
12.9
111.2
129.8 %
—
—
—
—
39.5
63
45.5 %
48.2
845.1 %
-0.5
—
47.6
1061 %
18.3
28.4
1134.8 %
1.67
17
48.4
572.2 %
—
—
—
—
34.9
43.3
96.8 %
5.1
134.5 %
-1
—
4.1
126.5 %
1.7
2.3
125 %
0.18
12.9
7.2
1.4 %
—
—
—
—
19.6
22
-1.8 %
-14.8
2.6 %
-0.7
—
-15.5
—
-6.2
-9.2
2.1 %
-0.71
13
7.1
-93.2 %
—
—
—
—
19.9
22.4
-57.7 %
-15.2
-129.6 %
-0.3
—
-15.5
-130.3 %
-6.1
-9.4
-130.4 %
-0.73
12.9
104.4
94.8 %
—
—
—
—
31.6
53
18.6 %
51.4
471.1 %
-0.4
—
51.1
523.2 %
18.8
30.9
602.3 %
1.74
17.7
53.6
578.5 %
—
—
—
—
33.2
44.7
104.1 %
9
163.8 %
-0.7
—
8.2
156.6 %
3.5
4.4
150.6 %
0.31
14
7.9
5.3 %
—
—
—
—
19.4
21.9
2.3 %
-14.1
-1.4 %
-0.5
—
-14.5
-1.4 %
-5.5
-8.7
-2.4 %
-0.68
12.9
7.5
-92.4 %
—
—
—
—
19
21.4
-54.7 %
-13.9
-126.9 %
-0.4
—
-14.3
-133.3 %
-5.8
-8.5
-132.6 %
-0.67
12.8
98.9
107.3 %
—
—
—
—
26.4
47.2
8.8 %
51.7
1102.3 %
-0.3
—
43
1094.4 %
16.3
26.1
1350 %
1.15
22.7
47.7
519.5 %
—
—
—
—
31.7
43.4
66.9 %
4.3
123.6 %
-0.7
—
3.6
119.1 %
1.7
1.8
116.1 %
0.13
14.2
7.7
-1.3 %
—
—
—
—
23
26
18.7 %
-18.2
-30 %
-0.6
—
-18.8
-31.5 %
-7.5
-11.2
-30.2 %
-0.89
12.7
7.8
-92.5 %
—
—
—
—
18.8
21.9
-57.1 %
-14
-126.7 %
-0.3
—
-14.3
-127.4 %
-5.7
-8.6
-127.9 %
-0.67
12.9
103.6
154.5 %
—
—
—
—
29.5
51.1
43.9 %
52.5
890.6 %
-0.3
—
52.2
667.6 %
19.9
30.8
710.5 %
1.33
23.1
40.7
457.5 %
—
—
—
—
25.3
35.5
69.9 %
5.3
139 %
1.5
—
6.8
149.3 %
2.7
3.8
146.3 %
0.26
14.7
7.3
-9.9 %
—
—
—
—
18.4
20.9
20.1 %
-13.6
-44.7 %
-0.2
—
-13.8
-43.8 %
-5.3
-8.2
-39 %
-0.63
13.2
8.1
-91.6 %
—
—
—
—
15
17.4
-63.8 %
-9.4
-119.7 %
-0.3
—
-9.6
-120.3 %
-3.7
-5.9
-120.5 %
-0.46
12.9
95.9
155.1 %
—
—
—
—
27.7
48.1
41.1 %
47.8
1227.8 %
-0.4
—
47.4
1655.6 %
18.6
28.8
1594.1 %
2.3
12.5
37.6
452.9 %
—
—
—
—
25.8
34.1
98.3 %
3.6
134.6 %
-0.8
—
2.7
124.8 %
1.1
1.7
126.2 %
0.11
15
6.8
—
—
—
—
—
15.9
17.2
—
-10.4
—
-0.5
—
-10.9
—
-4.4
-6.5
—
-0.445
14.6