GPP Resources Bhd
KLSE:GPP
Income Statement
Earnings Waterfall
GPP Resources Bhd
Income Statement
GPP Resources Bhd
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
1
|
0
|
1
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Revenue |
18
N/A
|
40
+125%
|
78
+93%
|
77
-1%
|
76
-2%
|
78
+2%
|
104
+33%
|
32
-69%
|
7
-78%
|
13
+86%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(17)
|
(38)
|
(76)
|
(78)
|
(79)
|
(81)
|
(113)
|
(37)
|
(7)
|
(14)
|
|
| Gross Profit |
1
N/A
|
2
+76%
|
2
-10%
|
(1)
N/A
|
(3)
-271%
|
(3)
-24%
|
(9)
-197%
|
(5)
+48%
|
0
N/A
|
(0)
N/A
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(1)
|
(1)
|
(4)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(8)
|
(3)
|
(2)
|
(5)
|
|
| Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
1
|
2
|
|
| Operating Income |
(2)
N/A
|
(3)
-85%
|
(4)
-15%
|
(7)
-89%
|
(9)
-33%
|
(9)
+1%
|
(16)
-81%
|
(6)
+64%
|
(1)
+86%
|
(4)
-363%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
5
|
|
| Pre-Tax Income |
(3)
N/A
|
(4)
-59%
|
(5)
-19%
|
(8)
-66%
|
(11)
-28%
|
(11)
-1%
|
(17)
-64%
|
(7)
+59%
|
(1)
+82%
|
(1)
+37%
|
|
| Net Income | |||||||||||
| Tax Provision |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(4)
|
(5)
|
(8)
|
(11)
|
(11)
|
(17)
|
(7)
|
(1)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
(4)
-43%
|
(5)
-17%
|
(8)
-81%
|
(11)
-28%
|
(11)
-1%
|
(17)
-63%
|
(8)
+54%
|
(1)
+84%
|
(1)
+37%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.05
-67%
|
-0.07
-40%
|
-0.07
N/A
|
-0.11
-57%
|
-0.04
+64%
|
-0.01
+75%
|
-0.01
N/A
|
|