Frasers Property Thailand Industrial Freehold & Leasehold REIT (BKK:FTREIT)

BKK:FTREIT Income Statement

Financials in millions THB. Fiscal year is October - September.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Rental Revenue	4,304	4,218	3,955	3,748	3,620	3,366
Other Revenue	22.12	19.97	10.36	28.52	22.07	46.03
Total Revenue	4,330	4,242	3,969	3,779	3,645	3,417
Revenue Growth (YoY	7.91%	6.89%	5.01%	3.68%	6.68%	12.08%
Property Expenses	951.78	953.39	921.93	844.92	702.77	609.88
Selling, General & Administrative	47.78	44.39	49.11	37.97	49.78	51.11
Other Operating Expenses	-	-	-	2.73	12.45	14.03
Total Operating Expenses	999.56	997.78	971.04	885.62	765	675.01
Operating Income	3,330	3,244	2,998	2,894	2,880	2,742
Interest Expense	-462.31	-454.29	-439.56	-399.99	-361.1	-370.67
EBT Excluding Unusual Items	2,868	2,790	2,558	2,494	2,519	2,371
Gain (Loss) on Sale of Assets	0.8	0.8	10.05	3.66	4.6	-
Asset Writedown	576.9	673.63	-166.12	354.85	-116.27	-218.7
Pretax Income	3,445	3,464	2,402	2,852	2,407	2,152
Net Income	3,445	3,464	2,402	2,852	2,407	2,152
Net Income to Common	3,445	3,464	2,402	2,852	2,407	2,152
Net Income Growth	42.25%	44.23%	-15.78%	18.48%	11.85%	80.22%
Basic Shares Outstanding	3,283	3,283	3,283	3,063	3,063	3,063
Diluted Shares Outstanding	3,283	3,283	3,283	3,063	3,063	3,063
Shares Change (YoY)	-	-	7.18%	-	-	8.54%
EPS (Basic)	1.05	1.06	0.73	0.93	0.79	0.70
EPS (Diluted)	1.05	1.06	0.73	0.93	0.79	0.70
EPS Growth	42.25%	44.23%	-21.42%	18.48%	11.85%	66.04%
Dividend Per Share	0.768	0.762	0.748	0.748	0.707	0.674
Dividend Growth	2.60%	1.87%	-	5.80%	4.90%	0.75%
Operating Margin	76.91%	76.48%	75.53%	76.57%	79.01%	80.24%
Profit Margin	79.58%	81.67%	60.52%	75.47%	66.04%	62.99%
EBIT	3,330	3,244	2,998	2,894	2,880	2,742
EBIT Margin	76.91%	76.48%	75.53%	76.57%	79.01%	80.24%
Revenue as Reported	4,330	4,242	3,969	3,779	3,645	3,417

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.