GRP Ltd
SGX:BLU
Income Statement
Earnings Waterfall
GRP Ltd
Income Statement
GRP Ltd
| Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
32
N/A
|
23
-28%
|
18
-20%
|
21
+12%
|
14
-30%
|
9
-36%
|
13
+44%
|
15
+16%
|
26
+69%
|
29
+12%
|
30
+2%
|
19
-36%
|
31
+67%
|
34
+8%
|
35
+3%
|
18
-48%
|
41
+128%
|
38
-7%
|
8
-80%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(26)
|
(17)
|
(13)
|
(15)
|
(10)
|
(5)
|
(8)
|
(10)
|
(18)
|
(20)
|
(21)
|
(13)
|
(22)
|
(25)
|
(26)
|
(15)
|
(32)
|
(29)
|
(10)
|
|
| Gross Profit |
6
N/A
|
6
-3%
|
5
-6%
|
6
+3%
|
5
-14%
|
4
-12%
|
6
+31%
|
5
-9%
|
8
+60%
|
9
+10%
|
9
+1%
|
5
-39%
|
9
+69%
|
9
-1%
|
9
-2%
|
3
-62%
|
9
+169%
|
9
-2%
|
(3)
N/A
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(10)
|
(10)
|
(10)
|
(10)
|
(6)
|
(6)
|
(7)
|
(6)
|
(9)
|
(9)
|
(9)
|
(11)
|
(15)
|
(15)
|
(15)
|
(1)
|
(10)
|
(9)
|
(6)
|
|
| Selling, General & Administrative |
(7)
|
(8)
|
(8)
|
(8)
|
(6)
|
(5)
|
(7)
|
(7)
|
(10)
|
(10)
|
(10)
|
(11)
|
(16)
|
(16)
|
(16)
|
(7)
|
(14)
|
(13)
|
(6)
|
|
| Other Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
5
|
4
|
4
|
1
|
|
| Operating Income |
(4)
N/A
|
(4)
-2%
|
(5)
-11%
|
(5)
-3%
|
(1)
+85%
|
(1)
-94%
|
(2)
-10%
|
(1)
+50%
|
(1)
+5%
|
(0)
+98%
|
(0)
-309%
|
(5)
-11 684%
|
(6)
-13%
|
(6)
+3%
|
(6)
-9%
|
2
N/A
|
(1)
N/A
|
(0)
+86%
|
(9)
-5 308%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
(4)
N/A
|
(4)
+0%
|
(5)
-15%
|
(5)
-3%
|
(1)
+83%
|
(2)
-82%
|
(2)
-9%
|
(1)
+52%
|
(1)
-3%
|
(0)
+81%
|
(0)
-46%
|
(5)
-2 254%
|
(6)
-14%
|
(6)
+4%
|
(6)
-8%
|
(0)
+99%
|
(1)
-2 040%
|
(0)
+80%
|
(9)
-3 419%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
(5)
|
(4)
|
(5)
|
(5)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(7)
|
(7)
|
(7)
|
(0)
|
(2)
|
(1)
|
(9)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
|
| Net Income (Common) |
(5)
N/A
|
(4)
+9%
|
(5)
-11%
|
(5)
+1%
|
(1)
+71%
|
(4)
-179%
|
(4)
-5%
|
(5)
-33%
|
(6)
-3%
|
(3)
+43%
|
(3)
-5%
|
(6)
-83%
|
(6)
-6%
|
(6)
+1%
|
(7)
-3%
|
(0)
+100%
|
(1)
-12 370%
|
(0)
+85%
|
(6)
-2 996%
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
|