Fabrinet
Fabrinet provides optical packaging and precision optical, electro-mechanical, and electronic manufacturing services in North America, the Asia-Pacific, and Europe. The company offers a range of advanced optical and electro-mechanical capabilities in the…
Hardware, Equipment & Parts
KY, Grand Cayman [HQ]
FN/Financial Reporting
Income Statements
14 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 505.00 | 743.00 | 564.00 | 641.00 | 677.00 | 773.00 | 976.00 | 1,420.00 | 1,371.00 | 1,584.00 | 1,641.00 | 1,879.00 | 2,262.00 | 2,645.00 | |
|
EPS
|
1.44 | 1.90 | -1.64 | 2.00 | 2.63 | 1.23 | 1.73 | 2.63 | 2.26 | 3.29 | 3.07 | 4.02 | 5.43 | 6.79 | |
| Diluted in mil. | 1.41 | 1.87 | -1.64 | 1.98 | 2.58 | 1.21 | 1.68 | 2.57 | 2.21 | 3.23 | 3.01 | 3.95 | 5.36 | 6.73 | |
|
Profit
|
64.00 | 94.00 | 61.00 | 69.00 | 74.00 | 87.00 | 119.00 | 171.00 | 153.00 | 179.00 | 186.00 | 221.00 | 278.00 | 336.00 | |
| Gross Margin | 12.72 | 12.74 | 10.96 | 10.82 | 10.95 | 11.35 | 12.24 | 12.07 | 11.18 | 11.31 | 11.34 | 11.78 | 12.32 | 12.71 | |
| Pre Tax | 48.00 | 68.00 | -58.00 | 71.00 | 93.00 | 47.00 | 68.00 | 103.00 | 88.00 | 126.00 | 119.00 | 150.00 | 206.00 | 260.00 | |
| Profit Margin | 9.51 | 9.26 | -10.35 | 11.21 | 13.74 | 6.16 | 6.99 | 7.31 | 6.42 | 7.97 | 7.26 | 8.01 | 9.15 | 9.83 | |
| ETR | 7.83 | 6.59 | 3.37 | 4.09 | 1.54 | 8.37 | 9.28 | 6.49 | 4.39 | 4.18 | 4.83 | 1.42 | 3.18 | 4.68 | |
| Net | 44.00 | 64.00 | -56.00 | 68.00 | 91.00 | 43.00 | 61.00 | 97.00 | 84.00 | 120.00 | 113.00 | 148.00 | 200.00 | 247.00 | |
| Profit Margin | 8.76 | 8.65 | -10.00 | 10.75 | 13.53 | 5.64 | 6.34 | 6.84 | 6.13 | 7.63 | 6.91 | 7.89 | 8.86 | 9.37 | |
| EBITDA | 56.00 | 79.00 | 39.00 | 57.00 | 59.00 | 62.00 | 89.00 | 132.00 | 129.00 | 161.00 | 157.00 | 187.00 | 243.00 | 313.00 | |
| EBITDA Margin | 11.21 | 10.71 | 7.03 | 8.98 | 8.82 | 8.06 | 9.12 | 9.30 | 9.41 | 10.20 | 9.58 | 9.97 | 10.78 | 11.85 | |
| Operating Income | 48.00 | 69.00 | -60.00 | 70.00 | 91.00 | 47.00 | 69.00 | 105.00 | 93.00 | 122.00 | 117.00 | 150.00 | 204.00 | 251.00 | |
| Operating Margin | 9.52 | 9.41 | -10.77 | 11.03 | 13.47 | 6.10 | 7.15 | 7.45 | 6.84 | 7.74 | 7.15 | 8.02 | 9.04 | 9.52 | |
| Interest Income | - - | - - | - - | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 3.00 | 6.00 | 7.00 | 3.00 | 2.00 | 11.00 | |
| Loss | -457.00 | -673.00 | -526.00 | -595.00 | -631.00 | -725.00 | -906.00 | -1,314.00 | -1,276.00 | -1,460.00 | -1,524.00 | -1,728.00 | -2,057.00 | -2,386.00 | |
| Cost of Revenue | -441.00 | -648.00 | -502.00 | -572.00 | -603.00 | -685.00 | -857.00 | -1,249.00 | -1,218.00 | -1,405.00 | -1,455.00 | -1,657.00 | -1,983.00 | -2,308.00 | |
|
Operating Expenses
|
-16.00 | -24.00 | -23.00 | -23.00 | -27.00 | -39.00 | -49.00 | -65.00 | -57.00 | -55.00 | -68.00 | -70.00 | -73.00 | -77.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | - - | - - | - - | - - | - - | - - | - - | - - | - - | -3.00 | - - | - - | - - | - - | |
| SG&A | -16.00 | -24.00 | -23.00 | -23.00 | -27.00 | -39.00 | -49.00 | -65.00 | -57.00 | -55.00 | -68.00 | -70.00 | -73.00 | -77.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | -51.00 | - - | - - | - - | - - | |
| Depreciation and Amortization | -8.00 | -9.00 | -9.00 | -10.00 | -10.00 | -12.00 | -17.00 | -23.00 | -29.00 | -29.00 | -30.00 | -36.00 | -38.00 | -43.00 | |
| Interest Expenses | - - | - - | - - | -1.00 | - - | - - | -1.00 | -3.00 | -3.00 | -5.00 | -3.00 | -1.00 | - - | -1.00 | |
| Other Expenses | - - | -1.00 | -97.00 | -26.00 | -45.00 | -1.00 | -1.00 | - - | -7.00 | -3.00 | -1.00 | - - | -2.00 | -8.00 | |
|
WA Shares Outstanding
|
30.00 | 33.00 | 34.00 | 34.00 | 34.00 | 35.00 | 35.00 | 36.00 | 37.00 | 36.00 | 36.00 | 36.00 | 36.00 | 36.00 | |
| Diluted | 31.00 | 34.00 | 34.00 | 34.00 | 35.00 | 35.00 | 36.00 | 37.00 | 38.00 | 37.00 | 37.00 | 37.00 | 37.00 | 36.00 |