Fras Le SA
BOVESPA:FRAS3

Watchlist Manager
Fras Le SA Logo
Fras Le SA
BOVESPA:FRAS3
Watchlist
Price: 20.65 BRL 3.25% Market Closed
Market Cap: 5.5B BRL
Have any thoughts about
Fras Le SA?
Write Note

Income Statement

Earnings Waterfall
Fras Le SA

Revenue
3.6B BRL
Cost of Revenue
-2.5B BRL
Gross Profit
1.1B BRL
Operating Expenses
-687.9m BRL
Operating Income
450.9m BRL
Other Expenses
-129.3m BRL
Net Income
321.6m BRL

Income Statement
Fras Le SA

Rotate your device to view
Income Statement
Currency: BRL
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
760
N/A
765
+1%
776
+1%
790
+2%
824
+4%
875
+6%
876
+0%
892
+2%
855
-4%
813
-5%
786
-3%
784
0%
806
+3%
833
+3%
902
+8%
970
+7%
1 011
+4%
1 141
+13%
1 217
+7%
1 274
+5%
1 346
+6%
1 366
+1%
1 385
+1%
1 326
-4%
1 446
+9%
1 671
+16%
1 970
+18%
2 289
+16%
2 492
+9%
2 582
+4%
2 646
+2%
2 830
+7%
2 996
+6%
3 058
+2%
3 192
+4%
3 329
+4%
3 394
+2%
3 389
0%
3 391
+0%
3 452
+2%
3 599
+4%
Gross Profit
Cost of Revenue
(560)
(560)
(568)
(574)
(589)
(619)
(615)
(618)
(602)
(581)
(576)
(588)
(599)
(616)
(661)
(711)
(736)
(838)
(901)
(945)
(1 011)
(1 016)
(1 021)
(986)
(1 039)
(1 191)
(1 390)
(1 599)
(1 750)
(1 834)
(1 892)
(2 020)
(2 131)
(2 155)
(2 187)
(2 234)
(2 239)
(2 250)
(2 259)
(2 325)
(2 461)
Gross Profit
200
N/A
205
+2%
208
+1%
216
+4%
235
+9%
256
+9%
261
+2%
275
+5%
253
-8%
232
-8%
209
-10%
195
-7%
207
+6%
217
+5%
241
+11%
259
+7%
276
+6%
304
+10%
316
+4%
329
+4%
335
+2%
350
+4%
363
+4%
340
-6%
407
+20%
480
+18%
580
+21%
689
+19%
743
+8%
748
+1%
754
+1%
810
+7%
866
+7%
903
+4%
1 005
+11%
1 095
+9%
1 155
+5%
1 139
-1%
1 132
-1%
1 127
0%
1 139
+1%
Operating Income
Operating Expenses
(140)
(138)
(137)
(140)
(155)
(175)
(172)
(169)
(157)
(148)
(152)
(148)
(153)
(152)
(110)
(130)
(140)
(164)
(231)
(240)
(246)
(242)
(249)
(243)
(264)
(327)
(365)
(415)
(456)
(555)
(571)
(592)
(618)
(560)
(592)
(630)
(647)
(574)
(598)
(672)
(688)
Selling, General & Administrative
(128)
(126)
(125)
(128)
(140)
(157)
(157)
(151)
(140)
(126)
(129)
(131)
(135)
(138)
(150)
(165)
(180)
(210)
(225)
(237)
(243)
(244)
(245)
(242)
(270)
(315)
(352)
(403)
(435)
(451)
(465)
(482)
(513)
(533)
(553)
(571)
(572)
(583)
(577)
(608)
(644)
Other Operating Expenses
(12)
(12)
(12)
(12)
(15)
(17)
(15)
(18)
(17)
(22)
(22)
(17)
(19)
(14)
40
34
40
46
(6)
(3)
(2)
2
(4)
(1)
6
(12)
(12)
(12)
(21)
(104)
(106)
(110)
(105)
(27)
(39)
(59)
(75)
9
(21)
(64)
(44)
Operating Income
60
N/A
67
+10%
71
+6%
75
+7%
80
+6%
81
+1%
89
+10%
106
+20%
96
-9%
84
-13%
58
-31%
48
-17%
54
+13%
65
+21%
131
+100%
128
-2%
136
+6%
140
+3%
85
-40%
89
+5%
89
+0%
108
+20%
114
+6%
97
-15%
143
+48%
153
+6%
215
+41%
274
+28%
287
+4%
193
-32%
183
-5%
218
+19%
248
+14%
343
+39%
413
+20%
466
+13%
508
+9%
565
+11%
535
-5%
455
-15%
451
-1%
Pre-Tax Income
Interest Income Expense
12
7
9
3
5
9
(3)
(3)
8
10
41
55
42
28
22
115
104
(26)
84
(2)
(6)
(13)
(9)
(33)
(30)
(16)
(14)
(6)
4
(65)
(46)
(27)
(25)
(61)
13
(4)
(3)
2
22
26
9
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(4)
14
12
140
158
145
136
91
86
75
80
(2)
(7)
(3)
6
(19)
(13)
(12)
(13)
Total Other Income
(23)
(16)
(19)
(12)
(13)
(23)
(22)
(26)
(21)
(7)
(14)
(17)
(16)
(10)
(17)
(124)
(131)
(11)
(136)
(28)
(26)
(23)
(23)
(20)
(16)
(22)
(25)
(36)
(49)
6
(50)
(62)
(64)
(32)
(76)
(73)
(78)
(21)
25
54
44
Pre-Tax Income
49
N/A
58
+17%
62
+7%
66
+7%
73
+10%
67
-7%
64
-5%
77
+20%
83
+8%
86
+4%
84
-2%
85
+1%
80
-7%
84
+5%
136
+62%
119
-12%
109
-8%
102
-6%
33
-68%
59
+81%
58
-3%
70
+22%
78
+11%
59
-25%
109
+86%
255
+133%
334
+31%
377
+13%
378
+0%
226
-40%
173
-23%
203
+17%
239
+17%
249
+4%
343
+38%
386
+12%
433
+12%
527
+22%
569
+8%
523
-8%
491
-6%
Net Income
Tax Provision
(8)
(13)
(14)
(15)
(17)
(15)
(14)
(22)
(22)
(22)
(22)
(14)
(15)
(19)
(37)
(31)
(28)
(14)
9
(7)
(3)
(38)
(44)
(40)
(60)
(73)
(91)
(103)
(60)
(15)
5
(2)
(49)
(46)
(77)
(89)
(103)
(138)
(161)
(172)
(157)
Income from Continuing Operations
42
45
47
51
55
52
50
55
61
64
63
72
65
64
99
88
81
89
41
52
55
33
34
19
49
182
244
274
317
211
178
201
190
203
266
297
330
389
407
351
334
Income to Minority Interest
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
(0)
1
2
3
5
4
4
4
4
9
9
8
6
1
2
1
1
1
(0)
2
2
(0)
(2)
(5)
(11)
(12)
(12)
(12)
Net Income (Common)
42
N/A
45
+8%
47
+5%
51
+8%
55
+8%
52
-5%
50
-4%
55
+10%
61
+11%
64
+5%
63
-3%
71
+14%
65
-9%
64
-1%
99
+55%
90
-9%
85
-6%
93
+10%
46
-51%
56
+23%
59
+5%
37
-37%
43
+16%
28
-35%
57
+105%
188
+231%
245
+30%
276
+13%
318
+15%
211
-33%
179
-15%
201
+12%
192
-5%
205
+7%
266
+30%
296
+11%
325
+10%
377
+16%
396
+5%
339
-14%
322
-5%
EPS (Diluted)
0.32
N/A
0.37
+16%
0.38
+3%
0.41
+8%
0.45
+10%
0.43
-4%
0.41
-5%
0.34
-17%
0.34
N/A
0.34
N/A
0.29
-15%
0.33
+14%
0.3
-9%
0.3
N/A
0.46
+53%
0.42
-9%
0.4
-5%
0.43
+7%
0.21
-51%
0.26
+24%
0.27
+4%
0.17
-37%
0.2
+18%
0.13
-35%
0.27
+108%
0.88
+226%
1.14
+30%
1.29
+13%
1.48
+15%
0.98
-34%
0.83
-15%
0.84
+1%
0.64
-24%
0.81
+27%
0.99
+22%
1.1
+11%
1.21
+10%
1.41
+17%
1.48
+5%
1.27
-14%
1.2
-6%

See Also

Discover More