Fevertree Drinks PLC
LSE:FEVR
Fevertree Drinks PLC
LSE:FEVR
Price:
843.3
GBX
-5.14%
Market Cap:
£979.2m
Income Statement
Earnings Waterfall
Fevertree Drinks PLC
Fevertree Drinks PLC
Income Statement
Fevertree Drinks PLC
Fevertree Drinks PLC
Currency: GBP
| Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
|
| Revenue |
35
N/A
|
44
+27%
|
59
+35%
|
76
+28%
|
102
+35%
|
134
+31%
|
170
+27%
|
202
+19%
|
237
+17%
|
251
+6%
|
261
+4%
|
247
-5%
|
252
+2%
|
290
+15%
|
311
+7%
|
330
+6%
|
344
+4%
|
359
+4%
|
364
+2%
|
362
-1%
|
369
+2%
|
340
-8%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(17)
|
(22)
|
(28)
|
(35)
|
(46)
|
(60)
|
(79)
|
(95)
|
(114)
|
(122)
|
(129)
|
(128)
|
(136)
|
(160)
|
(180)
|
(202)
|
(226)
|
(247)
|
(247)
|
(237)
|
(230)
|
(209)
|
|
| Gross Profit |
18
N/A
|
22
+26%
|
31
+39%
|
41
+33%
|
56
+38%
|
73
+30%
|
91
+24%
|
107
+18%
|
123
+15%
|
128
+4%
|
132
+2%
|
119
-9%
|
116
-3%
|
130
+12%
|
131
+1%
|
129
-2%
|
119
-8%
|
113
-5%
|
117
+4%
|
125
+7%
|
138
+11%
|
131
-5%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(10)
|
(11)
|
(14)
|
(19)
|
(22)
|
(27)
|
(35)
|
(42)
|
(48)
|
(51)
|
(59)
|
(61)
|
(65)
|
(75)
|
(75)
|
(81)
|
(88)
|
(95)
|
(96)
|
(96)
|
(101)
|
(93)
|
|
| Selling, General & Administrative |
(10)
|
(11)
|
(14)
|
(19)
|
(22)
|
(27)
|
(35)
|
(42)
|
(48)
|
(51)
|
(59)
|
(61)
|
(64)
|
(75)
|
(74)
|
(81)
|
(87)
|
(95)
|
(88)
|
(96)
|
(91)
|
(93)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(8)
|
0
|
(10)
|
0
|
|
| Operating Income |
8
N/A
|
11
+37%
|
17
+56%
|
22
+30%
|
34
+53%
|
47
+35%
|
56
+21%
|
65
+15%
|
75
+16%
|
78
+3%
|
72
-7%
|
59
-18%
|
51
-13%
|
55
+8%
|
56
+1%
|
48
-14%
|
31
-36%
|
17
-44%
|
21
+22%
|
29
+40%
|
38
+30%
|
38
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
5
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
3
|
(5)
|
(9)
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
8
+217%
|
17
+110%
|
22
+31%
|
34
+56%
|
47
+36%
|
56
+21%
|
65
+15%
|
76
+16%
|
78
+3%
|
73
-7%
|
59
-18%
|
52
-13%
|
55
+7%
|
56
+1%
|
48
-14%
|
31
-35%
|
15
-52%
|
22
+50%
|
34
+53%
|
36
+4%
|
34
-6%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(1)
|
(2)
|
(3)
|
(4)
|
(7)
|
(9)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(12)
|
(10)
|
(11)
|
(11)
|
(10)
|
(6)
|
(3)
|
(7)
|
(12)
|
(11)
|
(8)
|
|
| Income from Continuing Operations |
1
|
6
|
13
|
18
|
27
|
38
|
46
|
53
|
62
|
64
|
59
|
48
|
42
|
45
|
45
|
38
|
25
|
12
|
15
|
22
|
24
|
25
|
|
| Net Income (Common) |
1
N/A
|
6
+347%
|
13
+130%
|
18
+32%
|
27
+56%
|
38
+37%
|
46
+21%
|
53
+15%
|
62
+18%
|
64
+3%
|
59
-8%
|
48
-19%
|
42
-13%
|
45
+7%
|
45
N/A
|
38
-14%
|
25
-35%
|
12
-52%
|
15
+29%
|
22
+42%
|
24
+11%
|
25
+3%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.05
+150%
|
0.11
+120%
|
0.15
+36%
|
0.24
+60%
|
0.33
+38%
|
0.39
+18%
|
0.45
+15%
|
0.53
+18%
|
0.55
+4%
|
0.5
-9%
|
0.41
-18%
|
0.36
-12%
|
0.38
+6%
|
0.38
N/A
|
0.33
-13%
|
0.21
-36%
|
0.1
-52%
|
0.13
+30%
|
0.19
+46%
|
0.21
+11%
|
0.21
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
