Famous Brands Limited (JSE:FBR)

Famous Brands Income Statement

Financials in millions ZAR. Fiscal year is March - February.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 31, 2025	Feb 28, 2025	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022	Feb 28, 2021
Revenue	8,506	8,283	8,024	7,444	6,476	4,684
Revenue Growth (YoY)	5.00%	3.23%	7.79%	14.94%	38.27%	-27.89%
Cost of Revenue	4,849	4,737	4,640	4,268	3,564	2,678
Gross Profit	3,657	3,545	3,384	3,176	2,912	2,006
Selling, General & Admin	2,785	2,687	2,598	779.32	752.64	1,726
Other Operating Expenses	-39.35	-28.22	-21.44	1,508	1,494	-29.27
Operating Expenses	2,749	2,662	2,566	2,290	2,257	1,711
Operating Income	908.5	883.53	817.98	885.63	654.65	294.72
Interest Expense	-132.25	-146.61	-155.8	-118.3	-123.85	-192.01
Interest & Investment Income	74.79	71.68	40.54	40.58	17.33	16.46
Earnings From Equity Investments	7.3	9.85	10.1	8.69	0.26	4.86
Other Non Operating Income (Expenses)	-21.34	-17.86	-5.13	-4.2	-0.98	-0.11
EBT Excluding Unusual Items	837	800.59	707.68	812.4	547.41	123.91
Impairment of Goodwill	-	-	-	-35.28	-25.09	-64.12
Gain (Loss) on Sale of Investments	-	-	-	-18.45	-8.26	-18
Gain (Loss) on Sale of Assets	4.29	7.73	6.83	1.55	-	-
Asset Writedown	-2.06	-2.06	-12.89	-5.37	-	-111.37
Other Unusual Items	0.52	-	-18.08	-	-	-
Pretax Income	839.75	806.25	683.55	769.25	514.06	-69.57
Income Tax Expense	231.24	221.69	199.84	213.99	158.56	35.3
Earnings From Continuing Operations	608.51	584.56	483.71	555.26	355.5	-104.87
Earnings From Discontinued Operations	-	-	-	-	-	-1,111
Net Income to Company	608.51	584.56	483.71	555.26	355.5	-1,216
Minority Interest in Earnings	-45.81	-36.95	-26.14	-31.15	-37.84	-22.77
Net Income	562.7	547.61	457.57	524.11	317.66	-1,239
Net Income to Common	562.7	547.61	457.57	524.11	317.66	-1,239
Net Income Growth	17.32%	19.68%	-12.70%	64.99%	-	-
Shares Outstanding (Basic)	100	100	100	100	100	100
Shares Outstanding (Diluted)	100	100	100	100	100	100
Shares Change (YoY)	0.15%	0.15%	-0.03%	-0.09%	-0.05%	0.13%
EPS (Basic)	5.62	5.47	4.57	5.23	3.17	-12.37
EPS (Diluted)	5.62	5.47	4.57	5.23	3.17	-12.37
EPS Growth	17.32%	19.68%	-12.69%	64.98%	-	-
Free Cash Flow	459.17	602.1	560.77	509.88	409.85	217.64
Free Cash Flow Per Share	4.57	6.00	5.60	5.09	4.08	2.17
Dividend Per Share	3.570	3.450	3.020	3.630	2.000	-
Dividend Growth	13.69%	14.24%	-16.80%	81.50%	-	-
Gross Margin	43.00%	42.80%	42.17%	42.67%	44.96%	42.83%
Operating Margin	10.68%	10.67%	10.19%	11.90%	10.11%	6.29%
Profit Margin	6.62%	6.61%	5.70%	7.04%	4.91%	-26.45%
Free Cash Flow Margin	5.40%	7.27%	6.99%	6.85%	6.33%	4.65%
EBITDA	1,020	994.76	937.32	984.33	761.04	439.95
EBITDA Margin	11.99%	12.01%	11.68%	13.22%	11.75%	9.39%
D&A For EBITDA	111.68	111.23	119.33	98.7	106.39	145.24
EBIT	908.5	883.53	817.98	885.63	654.65	294.72
EBIT Margin	10.68%	10.67%	10.19%	11.90%	10.11%	6.29%
Effective Tax Rate	27.54%	27.50%	29.24%	27.82%	30.84%	-

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.