Name: DRVN Income Statement - Driven Brands Holdings. Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

DRVN - Driven Brands Holdings. Inc.

USD | NASDAQ | Consumer Cyclical

DRVN Income Statement - Driven Brands Holdings. Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q3 FY 23	Q2 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20
Revenues
Revenues	484.4	328.2	535.7	551.0	447.6	249.3	502.3	518.8	482.0	581.0	562.5	539.7	516.6	508.6	468.3	391.9

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Revenues
Revenues	1,899.3	1,862.4	1,752.5	1,710.0	2,033.2	1,467.3	904.2	600.3
Cost of Revenue	-	-	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-	-	-
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-
Selling General & Administrative	503.4	496.3	465.0	389.6	401.7
Operating Income
Operating Income	243.8	231.1	199.8	115.2	199.6	177.1	94.7	70.0
Non-Operating
Interest Income	-	-	-	-	-	-	-	-
Interest Expense	108.4	121.2	157.0	164.2	114.1	75.9
Tax & Net
Income Tax Expense	(8.9)	(12.8)	24.5	5.6	25.2	25.4	11.4	4.8
Net Income From Continuing Ops	142.4	132.1	0.5	(46.8)	43.2
Per Share
EPS Basic	1.03	0.85	(1.86)	(4.94)	0.26	0.06	(0.04)	0.09
EPS Diluted	1.02	0.85	(1.86)	(4.94)	0.25	0.06
Supplementary Data
EBITDA	326.7	313.0	278.8	191.8	346.8	289.8	156.8	94.2
EBIT	243.8	231.1	199.8	115.2	199.6	177.1

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	131.8	43.3	145.2	183.1	124.7	71.6	149.8	119.8	123.8	123.0	112.3	129.0	82.5	98.0	92.2	73.7
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	21.3	(8.2)	34.8	34.9	20.3	(30.5)	33.4	32.8	43.2	45.6	38.2	39.5	36.5	38.1	33.0	34.1
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	417.0	251.8	473.7	512.9	392.9	257.3	452.7	428.7	413.9	1,487.9	485.3	473.9	420.8	544.3	394.6

Operating Income
Operating Income	67.4	76.3	61.9	38.1	54.8	(8.0)	49.6	90.1	68.1	(906.9)	77.2	65.8	95.8	(35.7)	73.7	(0.0)	63.7	63.6	49.7	19.7	38.0	21.3	15.7

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	23.5	30.0	23.6	31.4	36.3	37.7	43.7	31.8	43.8	41.3	38.1	35.2	27.3	26.3	25.4	23.5	17.7	16.6
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(34.2)	(34.2)	(22.7)	(19.2)	(35.8)	(49.5)	(44.6)	(32.5)	(48.1)	(44.3)	(36.5)	(21.8)	(42.9)	(40.2)	(26.3)	(37.9)
Pre-Tax Income	33.2	42.1	39.2	19.0	19.0	(57.5)	5.0	57.6	20.0	-	-	-	-	-	-	-	-

Tax & Net
Income Tax Expense	9.4	(3.8)	(21.7)	7.1	5.5	(20.7)	16.5	20.4	8.5	(151.8)	11.0	16.6	14.5	(18.8)	13.0	0.9	11.9	17.0	(4.4)	5.3	5.9	1.5	(1.3)
Net Income From Continuing Ops	23.8	45.9	60.9	11.8	13.5	(36.7)	(11.5)	37.2	11.6	(799.3)	29.7	27.4	38.4	(57.0)	34.4	(38.8)	33.1
Net Income From Discontinued Ops	31.0	(24.1)	0.0	35.8	(3.6)	(280.2)	(3.5)	(7.1)	(7.3)	-	-	-	-	-	-	-	-
Net Income	54.8	21.8	60.9	47.6	9.9	(316.9)	(14.9)	30.2	4.3	(799.3)	29.7	27.4	38.4	(57.0)	34.4	(38.8)	33.1
Net Income Attributable To Parent	54.8	21.8	60.9	47.6	9.9	(312.0)	(14.9)	30.2	4.3	(799.3)	29.7	27.4	38.4	(57.0)	34.4	(38.8)
Less: Minority Interest	-	-	-	-	-	-	-	-	0.0	0.0	0.0	0.0	0.0	0.0	(0.0)	(0.0)	(0.0)	(0.0)
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	54.8	41.5	60.7	11.7	17.2	(36.0)	(11.2)	36.4	11.3	(782.6)	29.1	26.8	37.6	(55.8)	33.7

Per Share
EPS Basic	0.33	-	0.37	0.29	0.06	-	(0.09)	0.18	0.03	(4.82)	0.18	-	0.23	(0.34)	0.21	-	0.20	0.21	(0.13)	-	0.04	0.03	(0.04)
EPS Diluted	0.33	-	0.37	0.29	0.06	-	(0.09)	0.18	0.02	(4.83)	0.17	-	0.23	(0.34)	0.20	-	0.19	0.21
Shares Basic	164.2	-	163.9	162.8	160.6	-	159.8	159.8	159.6	162.4	162.8	-	162.8	162.8	162.8	-	162.6	162.6
Shares Diluted	164.6	-	165.1	164.2	161.8	-	159.8	160.8	160.6	162.4	166.9	-	166.8	162.8	166.7	-	166.6	166.5

Supplementary Data
EBITDA	88.8	68.1	96.8	73.0	75.1	(38.5)	83.1	122.9	111.3	(861.2)	115.4	105.3	132.3	2.4	106.7	34.0	92.2	90.1	73.6	49.1	54.3	29.9	23.5
EBIT	67.4	76.3	61.9	38.1	54.8	(8.0)	49.6	90.1	68.1	(906.9)	77.2	65.8	95.8	(35.7)	73.7	(0.0)	63.7	63.6	49.7