Frasers Group PLC
F:ZVX

Watchlist Manager
Frasers Group PLC Logo
Frasers Group PLC
F:ZVX
Watchlist
Price: 7.825 EUR -1.63% Market Closed
Market Cap: €3.5B

Income Statement

Earnings Waterfall
Frasers Group PLC

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 Oct-2024 Apr-2025 Oct-2025
Revenue
Interest Expense
10
0
38
0
21
0
8
3
5
5
6
6
7
0
8
5
7
4
8
10
9
10
23
32
19
22
29
25
23
21
26
39
60
79
91
102
115
126
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%
5 317
-7%
5 006
-6%
4 926
-2%
4 967
+1%
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)
(2 908)
(2 663)
(2 619)
(2 542)
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%
2 409
-3%
2 343
-3%
2 306
-2%
2 425
+5%
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)
(1 895)
(1 856)
(1 773)
(1 891)
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)
(1 906)
(1 884)
(1 788)
(1 922)
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
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
28
16
31
Operating Income
153
N/A
133
-13%
110
-17%
111
+2%
98
-12%
110
+12%
68
-38%
94
+38%
137
+46%
135
-2%
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%
514
-7%
487
-5%
534
+10%
535
+0%
Pre-Tax Income
Interest Income Expense
(33)
(58)
(32)
84
(58)
(109)
61
79
(16)
(13)
(7)
(9)
(5)
(6)
(9)
(24)
19
94
139
143
134
(20)
(139)
(79)
19
19
(56)
(53)
75
84
11
(1)
84
109
(27)
(93)
(160)
77
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
14
2
15
(20)
Gain/Loss on Disposition of Assets
0
0
41
0
1
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(2)
(1)
(0)
0
(0)
0
(1)
(1)
(0)
(3)
(0)
(3)
(1)
1
(1)
(2)
(1)
(1)
(0)
(0)
0
(0)
(0)
0
0
5
8
2
(3)
(7)
(5)
(5)
(6)
(7)
(0)
4
(9)
(8)
Pre-Tax Income
61
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%
501
-27%
400
-20%
379
-5%
584
+54%
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)
(85)
(93)
(151)
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
393
315
287
434
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)
(9)
(1)
(0)
Net Income (Common)
38
N/A
3
-91%
78
+2 270%
131
+67%
(16)
N/A
(43)
-170%
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%
302
-21%
292
-3%
468
+60%
EPS (Diluted)
0.05
N/A
0.01
-80%
0.12
+1 100%
0.23
+92%
-0.03
N/A
-0.08
-167%
0.15
N/A
0.19
+27%
0.14
-26%
0.13
-7%
0.17
+31%
0.21
+24%
0.24
+14%
0.27
+13%
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%
0.19
-24%
0.22
+16%
-0.18
N/A
-0.05
+72%
0.52
N/A
0.7
+35%
1.06
+51%
1.16
+9%
0.88
-24%
0.7
-20%
0.66
-6%
1.08
+64%