Income Statement

Revenue

+16%

+27%

10Y

Currency: SGD

	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	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	Sep-2020	Mar-2021	Sep-2021	Mar-2022	Sep-2022	Mar-2023	Sep-2023	Mar-2024	Sep-2024	Mar-2025	Sep-2025
Revenue
Interest Expense	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	44	0	0	0	72	0	0	0	34	0	0	0	14	0	0	0	6	0	0	0	5	0	0	0	16	0	0	0	30	0	0	0	22	0	0	25	0	25	0	26	0	37	0	42	0	42
Revenue	3 446 N/A	3 608 +5%	3 702 +3%	3 907 +6%	4 270 +9%	3 364 -21%	3 323 -1%	3 223 -3%	3 796 +18%	3 954 +4%	4 213 +7%	4 594 +9%	4 738 +3%	4 943 +4%	4 995 +1%	4 897 -2%	4 951 +1%	4 922 -1%	4 810 -2%	4 919 +2%	5 333 +8%	5 315 0%	5 604 +5%	5 704 +2%	5 697 0%	5 795 +2%	5 795 0%	5 755 -1%	6 274 +9%	3 875 -38%	3 333 -14%	2 928 -12%	3 596 +23%	3 355 -7%	3 145 -6%	2 767 -12%	4 344 +57%	2 322 -47%	2 344 +1%	2 378 +1%	2 421 +2%	2 047 -15%	1 956 -4%	1 880 -4%	2 121 +13%	2 065 -3%	2 045 -1%	2 027 -1%	1 979 -2%	1 994 +1%	1 967 -1%	1 921 -2%	1 898 -1%	1 866 -2%	1 866 +0%	1 842 -1%	1 835 0%	1 837 +0%	1 852 +1%	1 883 +2%	1 902 +1%	1 943 +2%	1 947 +0%	1 834 -6%	2 822 +54%	1 879 -33%	1 901 +1%	2 003 +5%	2 039 +2%	2 099 +3%	2 125 +1%	2 162 +2%	2 304 +7%	2 323 +1%
Gross Profit
Cost of Revenue	(2 189)	(2 326)	(2 382)	(2 526)	(2 842)	(2 322)	(2 315)	(2 274)	(2 556)	(2 675)	(2 862)	(3 139)	(3 205)	(3 345)	(3 344)	(3 228)	(3 295)	(3 240)	(3 167)	(3 243)	(3 558)	(3 540)	(3 693)	(3 764)	(3 709)	(3 764)	(3 775)	(3 728)	(4 162)	(2 699)	(2 381)	(2 138)	(2 412)	(2 255)	(2 120)	(1 869)	(2 906)	(1 534)	(1 544)	(1 566)	(1 598)	(1 420)	(1 372)	(1 330)	(1 425)	(1 366)	(1 328)	(1 284)	(1 250)	(1 245)	(1 234)	(1 228)	(1 237)	(1 243)	(1 267)	(1 264)	(1 252)	(1 241)	(1 245)	(1 260)	(1 279)	(1 305)	(1 308)	(1 238)	(1 907)	(1 296)	(1 351)	(1 429)	(1 454)	(1 476)	(1 446)	(1 473)	(1 590)	(1 595)
Gross Profit	1 257 N/A	1 282 +2%	1 320 +3%	1 381 +5%	1 428 +3%	1 042 -27%	1 008 -3%	948 -6%	1 240 +31%	1 280 +3%	1 351 +6%	1 455 +8%	1 533 +5%	1 598 +4%	1 651 +3%	1 669 +1%	1 657 -1%	1 681 +1%	1 643 -2%	1 676 +2%	1 775 +6%	1 775 0%	1 911 +8%	1 940 +2%	1 988 +2%	2 031 +2%	2 019 -1%	2 027 +0%	2 112 +4%	1 176 -44%	952 -19%	790 -17%	1 184 +50%	1 100 -7%	1 025 -7%	898 -12%	1 438 +60%	788 -45%	800 +2%	812 +2%	823 +1%	626 -24%	584 -7%	551 -6%	696 +26%	699 +0%	717 +3%	743 +4%	728 -2%	749 +3%	733 -2%	694 -5%	661 -5%	622 -6%	599 -4%	578 -3%	583 +1%	595 +2%	607 +2%	623 +3%	624 +0%	638 +2%	640 +0%	596 -7%	915 +54%	583 -36%	549 -6%	574 +4%	585 +2%	623 +7%	678 +9%	689 +2%	713 +4%	727 +2%
Operating Income
Operating Expenses	(814)	(826)	(860)	(879)	(872)	(584)	(535)	(467)	(677)	(688)	(709)	(772)	(849)	(877)	(933)	(931)	(927)	(969)	(956)	(964)	(990)	(930)	(947)	(954)	(990)	(1 025)	(1 052)	(1 083)	(1 070)	(582)	(494)	(420)	(721)	(707)	(669)	(616)	(733)	(587)	(571)	(567)	(563)	(503)	(518)	(521)	(615)	(609)	(619)	(635)	(603)	(629)	(620)	(600)	(567)	(535)	(511)	(484)	(458)	(456)	(457)	(457)	(465)	(476)	(482)	(455)	(672)	(427)	(424)	(440)	(456)	(470)	(476)	(482)	(496)	(500)
Selling, General & Administrative	(814)	(826)	(860)	(879)	(872)	(584)	(535)	(467)	(677)	(694)	(742)	(810)	(901)	(930)	(965)	(961)	(940)	(995)	(977)	(986)	(1 007)	(939)	(973)	(986)	(1 012)	(1 046)	(1 069)	(1 101)	(1 081)	(574)	(479)	(406)	(736)	(714)	(671)	(616)	(734)	(587)	(597)	(595)	(596)	(541)	(531)	(533)	(622)	(616)	(628)	(642)	(613)	(638)	(629)	(610)	(576)	(542)	(517)	(488)	(467)	(466)	(468)	(468)	(473)	(484)	(489)	(477)	(703)	(440)	(431)	(445)	(465)	(475)	(482)	(492)	(505)	(505)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	7	33	38	52	54	32	31	13	26	22	22	17	9	26	32	22	21	17	18	12	(8)	(14)	(15)	15	8	1	0	1	0	26	28	33	38	13	13	6	7	8	8	10	9	9	10	9	7	6	5	9	10	11	11	8	8	7	22	31	13	7	6	9	6	5	10	8	5
Operating Income	444 N/A	456 +3%	460 +1%	502 +9%	556 +11%	458 -18%	472 +3%	481 +2%	563 +17%	592 +5%	642 +9%	683 +6%	684 +0%	722 +5%	718 -1%	739 +3%	730 -1%	712 -2%	687 -4%	712 +4%	785 +10%	845 +8%	964 +14%	987 +2%	998 +1%	1 006 +1%	968 -4%	944 -2%	1 043 +10%	594 -43%	458 -23%	370 -19%	463 +25%	394 -15%	355 -10%	283 -21%	705 +150%	201 -72%	229 +14%	245 +7%	261 +6%	124 -53%	66 -46%	30 -54%	81 +167%	90 +11%	98 +9%	108 +11%	125 +15%	120 -4%	113 -6%	94 -17%	94 +0%	87 -8%	88 +1%	95 +8%	125 +33%	139 +11%	149 +8%	166 +11%	159 -4%	162 +2%	158 -3%	141 -11%	243 +73%	156 -36%	125 -20%	134 +7%	128 -4%	154 +20%	202 +32%	207 +2%	217 +5%	227 +5%
Pre-Tax Income
Interest Income Expense	107	82	91	85	37	5	(18)	(27)	(20)	(32)	(13)	(18)	(23)	(26)	(26)	(28)	43	39	(11)	(16)	(164)	(148)	(68)	(60)	143	162	137	149	188	168	160	167	382	366	370	371	381	62	57	50	25	24	20	23	47	57	56	60	62	61	62	1 291	1 271	1 277	1 282	72	69	80	100	91	96	98	100	104	143	82	86	75	82	90	72	58	51	47
Non-Reccuring Items	21	22	28	5	30	31	32	31	34	33	40	41	12	18	3	(3)	(36)	(34)	(27)	(13)	(6)	(9)	31	12	32	132	94	154	182	75	64	19	35	(48)	(113)	(113)	(182)	(128)	(63)	(68)	(100)	(102)	(97)	(97)	(28)	(27)	(28)	(27)	(0)	(2)	(2)	(7)	(26)	(25)	(24)	(19)	4	4	3	13	12	11	11	(0)	(1)	(8)	(15)	(7)	2	(20)	(20)	(0)	(3)	(9)
Gain/Loss on Disposition of Assets	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	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	0	0	0	0	0	0	0	0	0	3	0	0
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	0	0	0	(0)	(0)	0	0	0	(0)	(0)	(21)	(0)	(1)	(0)	4	0	0	0	0	0	0	0	2	0	0	0	2	0	(0)	(0)	2	(0)	0	0	2	0	0	0	2	0	0	(0)	0	(0)	0	(0)	0	(0)	0	(0)	3	(1)
Pre-Tax Income	571 N/A	560 -2%	579 +3%	592 +2%	622 +5%	494 -21%	486 -2%	485 0%	577 +19%	593 +3%	670 +13%	706 +5%	673 -5%	714 +6%	695 -3%	708 +2%	737 +4%	718 -3%	650 -9%	684 +5%	616 -10%	689 +12%	927 +35%	939 +1%	1 172 +25%	1 300 +11%	1 199 -8%	1 246 +4%	1 413 +13%	837 -41%	682 -19%	556 -18%	859 +54%	711 -17%	612 -14%	541 -12%	908 +68%	134 -85%	224 +67%	227 +2%	185 -19%	46 -75%	(11) N/A	(44) -298%	102 N/A	120 +18%	125 +4%	141 +13%	188 +33%	178 -5%	172 -3%	1 378 +699%	1 340 -3%	1 340 0%	1 347 +1%	148 -89%	200 +36%	222 +11%	252 +13%	271 +7%	268 -1%	272 +1%	269 -1%	244 -9%	385 +58%	230 -40%	197 -15%	202 +3%	213 +5%	224 +5%	254 +13%	267 +5%	267 0%	265 -1%
Net Income
Tax Provision	(141)	(137)	(145)	(156)	(171)	(133)	(134)	(123)	(145)	(144)	(160)	(177)	(174)	(183)	(176)	(170)	(169)	(174)	(165)	(181)	(174)	(184)	(214)	(217)	(270)	(282)	(279)	(274)	(299)	(152)	(90)	(66)	(100)	(87)	(104)	(95)	(145)	(47)	(49)	(42)	(50)	(21)	(8)	(6)	(19)	(20)	(20)	(21)	(23)	(20)	(17)	(11)	(15)	(14)	(15)	(14)	(20)	(27)	(35)	(48)	(56)	(57)	(59)	(37)	(60)	(35)	(26)	(25)	(18)	(19)	(34)	(48)	(49)	(55)
Income from Continuing Operations	430	424	435	436	451	361	352	363	432	449	510	530	498	531	519	538	568	543	485	502	442	505	713	722	902	1 019	920	973	1 114	685	591	490	759	624	508	446	763	88	175	186	135	25	(19)	(49)	82	100	105	121	166	158	156	1 367	1 326	1 326	1 332	134	181	196	217	223	212	215	211	208	325	195	171	177	195	205	220	219	218	210
Income to Minority Interest	(138)	(140)	(144)	(149)	(151)	(62)	(47)	(43)	(113)	(122)	(138)	(136)	(120)	(120)	(118)	(125)	(132)	(127)	(99)	(105)	(83)	(95)	(134)	(132)	(82)	(109)	(110)	(119)	(239)	(175)	(140)	(110)	(175)	(48)	(50)	(55)	(84)	(73)	(86)	(91)	(91)	(45)	(26)	(15)	(44)	(54)	(57)	(58)	(58)	(54)	(55)	(50)	(46)	(43)	(42)	(49)	(57)	(59)	(61)	(62)	(60)	(60)	(61)	(58)	(94)	(55)	(47)	(52)	(65)	(72)	(73)	(68)	(69)	(69)
Net Income (Common)	292 N/A	283 -3%	290 +3%	287 -1%	300 +4%	298 0%	300 +0%	314 +5%	320 +2%	305 -4%	352 +15%	372 +6%	378 +2%	404 +7%	386 -4%	405 +5%	379 -6%	358 -6%	336 -6%	343 +2%	467 +36%	516 +11%	688 +33%	695 +1%	583 -16%	673 +16%	573 -15%	619 +8%	621 +0%	839 +35%	789 -6%	754 -4%	836 +11%	5 520 +561%	5 482 -1%	5 448 -1%	5 431 0%	727 -87%	697 -4%	634 -9%	147 -77%	25 -83%	35 +37%	31 -11%	633 +1 941%	623 -1%	609 -2%	608 0%	108 -82%	105 -3%	101 -3%	1 318 +1 204%	1 279 -3%	1 283 +0%	1 290 +1%	85 -93%	124 +45%	136 +10%	157 +15%	161 +3%	152 -5%	154 +1%	150 -3%	149 -1%	232 +55%	140 -39%	123 -12%	125 +1%	130 +4%	133 +2%	147 +10%	151 +3%	150 -1%	141 -5%
EPS (Diluted)	0.25 N/A	0.25 N/A	0.26 +4%	0.25 -4%	0.25 N/A	0.26 +4%	0.26 N/A	0.27 +4%	0.27 N/A	0.26 -4%	0.24 -8%	0.26 +8%	0.28 +8%	0.3 +7%	0.29 -3%	0.3 +3%	0.27 -10%	0.25 -7%	0.28 +12%	0.23 -18%	0.33 +43%	0.37 +12%	0.49 +32%	0.49 N/A	0.41 -16%	0.47 +15%	0.4 -15%	0.43 +7%	0.43 N/A	0.58 +35%	0.54 -7%	0.52 -4%	0.58 +12%	3.85 +564%	3.84 0%	3.78 -2%	3.74 -1%	0.51 -86%	0.5 -2%	0.43 -14%	0.1 -77%	0.01 -90%	0.02 +100%	0.02 N/A	0.43 +2 050%	0.43 N/A	0.4 -7%	0.42 +5%	0.07 -83%	0.08 +14%	0.08 N/A	0.92 +1 050%	0.88 -4%	0.9 +2%	0.9 N/A	0.07 -92%	0.09 +29%	0.1 +11%	0.11 +10%	0.11 N/A	0.11 N/A	0.11 N/A	0.1 -9%	0.1 N/A	0.16 +60%	0.1 -38%	0.08 -20%	0.09 +12%	0.09 N/A	0.09 N/A	0.1 +11%	0.1 N/A	0.1 N/A	0.1 N/A

Income Statement Balance Sheet Cash Flow Statement

Fraser and Neave Ltd
SGX:F99

Income Statement

Earnings Waterfall
Fraser and Neave Ltd

Income Statement
Fraser and Neave Ltd

See Also

Company

Help

Tools

Stocks

Fraser and Neave Ltd SGX:F99

Income Statement

Earnings Waterfall Fraser and Neave Ltd

Income Statement Fraser and Neave Ltd

See Also

Company

Help

Tools

Stocks

Fraser and Neave Ltd
SGX:F99

Earnings Waterfall
Fraser and Neave Ltd

Income Statement
Fraser and Neave Ltd