Frasers Group PLC
LSE:FRAS

Watchlist Manager
Frasers Group PLC Logo
Frasers Group PLC
LSE:FRAS
Watchlist
Price: 733 GBX 0.41% Market Closed
Market Cap: 3B GBX
Have any thoughts about
Frasers Group PLC?
Write Note

Income Statement

Earnings Waterfall
Frasers Group PLC

Revenue
5.5B GBP
Cost of Revenue
-3.1B GBP
Gross Profit
2.4B GBP
Operating Expenses
-1.9B GBP
Operating Income
522.4m GBP
Other Expenses
-141.6m GBP
Net Income
380.8m GBP

Income Statement
Frasers Group PLC

Rotate your device to view
Income Statement
Currency: GBP
Apr-2007 Oct-2007 Apr-2008 Oct-2008 Apr-2009 Oct-2009 Apr-2010 Oct-2010 Apr-2011 Oct-2011 Apr-2012 Oct-2012 Apr-2013 Oct-2013 Apr-2014 Oct-2014 Apr-2015 Oct-2015 Apr-2016 Oct-2016 Apr-2017 Oct-2017 Apr-2018 Oct-2018 Apr-2019 Oct-2019 Apr-2020 Oct-2020 Apr-2021 Oct-2021 Apr-2022 Oct-2022 Apr-2023 Oct-2023 Apr-2024
Revenue
Revenue
1 347
N/A
1 296
-4%
1 260
-3%
1 279
+2%
1 367
+7%
1 437
+5%
1 452
+1%
1 515
+4%
1 599
+6%
1 668
+4%
1 836
+10%
2 036
+11%
2 186
+7%
2 442
+12%
2 706
+11%
2 794
+3%
2 833
+1%
2 833
+0%
2 904
+3%
3 108
+7%
3 245
+4%
3 322
+2%
3 360
+1%
3 437
+2%
3 702
+8%
3 954
+7%
3 957
+0%
3 807
-4%
3 507
-8%
3 898
+11%
4 691
+20%
5 037
+7%
5 586
+11%
5 726
+3%
5 538
-3%
Gross Profit
Cost of Revenue
(751)
(707)
(710)
(720)
(810)
(869)
(863)
(885)
(940)
(990)
(1 092)
(1 212)
(1 291)
(1 416)
(1 551)
(1 589)
(1 592)
(1 579)
(1 620)
(1 805)
(1 915)
(1 993)
(2 024)
(2 019)
(2 118)
(2 219)
(2 295)
(2 206)
(2 023)
(2 232)
(2 661)
(2 919)
(3 191)
(3 245)
(3 143)
Gross Profit
596
N/A
590
-1%
550
-7%
559
+2%
558
0%
567
+2%
589
+4%
630
+7%
659
+5%
678
+3%
744
+10%
824
+11%
895
+9%
1 026
+15%
1 155
+13%
1 205
+4%
1 241
+3%
1 254
+1%
1 285
+2%
1 303
+1%
1 331
+2%
1 330
0%
1 335
+0%
1 418
+6%
1 584
+12%
1 735
+10%
1 663
-4%
1 602
-4%
1 484
-7%
1 666
+12%
2 031
+22%
2 118
+4%
2 395
+13%
2 481
+4%
2 395
-3%
Operating Income
Operating Expenses
(443)
(457)
(440)
(448)
(459)
(457)
(521)
(536)
(522)
(543)
(591)
(640)
(682)
(797)
(900)
(944)
(942)
(955)
(1 011)
(1 091)
(1 233)
(1 210)
(1 146)
(1 249)
(1 390)
(1 551)
(1 525)
(1 436)
(1 248)
(1 235)
(1 512)
(1 663)
(1 874)
(1 928)
(1 873)
Selling, General & Administrative
(445)
(458)
(444)
(453)
(463)
(459)
(525)
(541)
(527)
(548)
(596)
(647)
(690)
(808)
(909)
(950)
(951)
(963)
(1 022)
(1 106)
(1 256)
(1 235)
(1 168)
(1 275)
(1 413)
(1 525)
(1 543)
(1 468)
(1 282)
(1 270)
(1 557)
(1 707)
(1 886)
(1 920)
(1 884)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
(1)
(56)
(15)
0
0
0
0
0
0
0
0
Other Operating Expenses
2
1
4
6
4
2
4
5
5
5
5
6
7
11
9
6
8
8
11
15
23
25
27
26
23
30
33
31
33
36
45
44
12
(9)
11
Operating Income
153
N/A
133
-13%
110
-17%
111
+2%
98
-12%
110
+12%
68
-38%
94
+38%
137
+46%
135
-1%
153
+14%
184
+20%
212
+15%
229
+8%
255
+11%
262
+3%
299
+14%
299
+0%
274
-9%
213
-22%
98
-54%
119
+22%
189
+58%
169
-11%
193
+14%
184
-5%
138
-25%
165
+20%
236
+43%
432
+83%
519
+20%
455
-12%
521
+14%
553
+6%
522
-6%
Pre-Tax Income
Interest Income Expense
(34)
(58)
9
84
(57)
(109)
62
79
(13)
(13)
(5)
(9)
(5)
(6)
(10)
(24)
19
94
139
143
134
(20)
(139)
(79)
19
19
(56)
(53)
75
84
11
(1)
84
109
(27)
Non-Reccuring Items
(59)
(63)
0
0
(31)
(31)
(10)
(10)
(2)
(1)
6
4
1
1
(6)
9
(3)
(41)
(51)
(41)
50
88
12
(0)
(33)
(13)
55
45
(309)
(448)
(218)
(53)
39
35
12
Total Other Income
(2)
(1)
0
0
0
0
0
(1)
(3)
(3)
(3)
(3)
(1)
1
0
(2)
(1)
(1)
(0)
(0)
0
(0)
(0)
0
0
5
8
2
(3)
(7)
(5)
(5)
(6)
(7)
(0)
Pre-Tax Income
60
N/A
12
-81%
119
+934%
195
+64%
11
-95%
(29)
N/A
120
N/A
162
+35%
119
-27%
119
+0%
152
+27%
176
+16%
207
+17%
225
+9%
240
+6%
246
+3%
313
+27%
351
+12%
362
+3%
315
-13%
282
-11%
187
-34%
61
-67%
90
+47%
179
+100%
195
+9%
144
-26%
159
+11%
(1)
N/A
61
N/A
307
+404%
397
+29%
638
+61%
690
+8%
507
-27%
Net Income
Tax Provision
(23)
(9)
(41)
(65)
(26)
(13)
(30)
(43)
(36)
(34)
(46)
(51)
(56)
(58)
(60)
(59)
(72)
(78)
(83)
(90)
(50)
(20)
(38)
(48)
(63)
(61)
(43)
(39)
(85)
(104)
(76)
(101)
(159)
(170)
(108)
Income from Continuing Operations
37
3
78
131
(16)
(42)
89
119
83
85
106
126
152
168
180
188
241
274
279
225
232
167
23
42
116
134
101
120
(87)
(43)
231
296
479
520
399
Income to Minority Interest
1
1
0
0
(0)
(0)
0
0
1
1
1
1
(0)
0
1
(0)
(1)
(2)
(2)
(1)
(2)
(4)
(3)
(3)
(4)
(6)
(7)
(7)
(5)
(7)
(7)
(9)
(13)
(7)
(6)
Net Income (Common)
38
N/A
3
-91%
78
+2 270%
131
+67%
(16)
N/A
(43)
-169%
89
N/A
120
+34%
84
-30%
86
+3%
106
+23%
126
+19%
152
+20%
168
+11%
180
+7%
187
+4%
240
+28%
271
+13%
277
+2%
225
-19%
230
+2%
163
-29%
20
-88%
39
+95%
112
+186%
128
+14%
94
-27%
113
+20%
(83)
N/A
(25)
+70%
250
N/A
324
+30%
492
+52%
514
+4%
381
-26%
EPS (Diluted)
0.06
N/A
0.01
-83%
0.13
+1 200%
0.23
+77%
-0.02
N/A
-0.08
-300%
0.14
N/A
0.19
+36%
0.13
-32%
0.13
N/A
0.17
+31%
0.21
+24%
0.25
+19%
0.27
+8%
0.29
+7%
0.31
+7%
0.39
+26%
0.43
+10%
0.45
+5%
0.37
-18%
0.38
+3%
0.3
-21%
0.04
-87%
0.08
+100%
0.22
+175%
0.25
+14%
0.18
-28%
0.22
+22%
-0.18
N/A
-0.05
+72%
0.52
N/A
0.7
+35%
1.06
+51%
1.16
+9%
0.86
-26%

See Also

Discover More