First Resources Ltd
SGX:EB5
Balance Sheet
Balance Sheet Decomposition
First Resources Ltd
First Resources Ltd
Balance Sheet
First Resources Ltd
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
1
|
4
|
165
|
101
|
179
|
205
|
194
|
392
|
240
|
291
|
62
|
108
|
234
|
55
|
59
|
191
|
381
|
434
|
111
|
106
|
|
| Cash |
1
|
1
|
4
|
25
|
11
|
35
|
114
|
187
|
293
|
109
|
119
|
62
|
91
|
111
|
55
|
59
|
191
|
381
|
434
|
111
|
106
|
|
| Cash Equivalents |
0
|
0
|
0
|
140
|
89
|
144
|
91
|
8
|
99
|
131
|
172
|
0
|
17
|
123
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3
|
21
|
3
|
9
|
10
|
4
|
14
|
34
|
35
|
42
|
39
|
0
|
42
|
41
|
45
|
46
|
82
|
73
|
88
|
40
|
45
|
|
| Accounts Receivables |
2
|
0
|
2
|
4
|
4
|
0
|
11
|
30
|
25
|
35
|
30
|
0
|
24
|
32
|
37
|
42
|
78
|
62
|
77
|
31
|
43
|
|
| Other Receivables |
2
|
21
|
1
|
5
|
5
|
4
|
3
|
4
|
10
|
7
|
9
|
0
|
18
|
9
|
8
|
4
|
4
|
10
|
10
|
9
|
2
|
|
| Inventory |
7
|
9
|
8
|
16
|
18
|
15
|
18
|
39
|
58
|
59
|
49
|
0
|
103
|
67
|
115
|
108
|
132
|
145
|
167
|
149
|
211
|
|
| Other Current Assets |
1
|
1
|
79
|
3
|
15
|
8
|
21
|
50
|
76
|
70
|
96
|
0
|
189
|
96
|
114
|
100
|
47
|
40
|
54
|
105
|
96
|
|
| Total Current Assets |
12
|
32
|
95
|
192
|
143
|
207
|
258
|
317
|
561
|
410
|
475
|
0
|
441
|
438
|
330
|
313
|
452
|
639
|
742
|
405
|
458
|
|
| PP&E Net |
231
|
228
|
303
|
449
|
509
|
719
|
884
|
1 031
|
1 165
|
1 172
|
1 299
|
0
|
989
|
997
|
940
|
1 016
|
993
|
934
|
843
|
1 114
|
1 208
|
|
| PP&E Gross |
231
|
228
|
303
|
449
|
509
|
719
|
884
|
1 031
|
1 165
|
1 172
|
1 299
|
0
|
989
|
997
|
940
|
1 016
|
993
|
934
|
843
|
1 114
|
1 208
|
|
| Accumulated Depreciation |
18
|
21
|
29
|
33
|
39
|
56
|
76
|
98
|
118
|
117
|
144
|
279
|
343
|
400
|
436
|
513
|
576
|
638
|
647
|
716
|
754
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
26
|
30
|
20
|
44
|
74
|
29
|
25
|
0
|
23
|
22
|
21
|
30
|
29
|
29
|
26
|
27
|
25
|
|
| Goodwill |
0
|
0
|
0
|
0
|
6
|
7
|
7
|
21
|
33
|
73
|
61
|
0
|
87
|
87
|
81
|
84
|
83
|
82
|
75
|
76
|
73
|
|
| Note Receivable |
11
|
10
|
10
|
11
|
12
|
16
|
19
|
40
|
51
|
36
|
73
|
0
|
77
|
81
|
92
|
153
|
137
|
102
|
71
|
87
|
120
|
|
| Long-Term Investments |
5
|
5
|
6
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
9
|
8
|
9
|
9
|
23
|
22
|
48
|
47
|
47
|
60
|
65
|
0
|
82
|
101
|
102
|
111
|
92
|
88
|
75
|
65
|
68
|
|
| Other Assets |
0
|
0
|
0
|
0
|
6
|
7
|
7
|
21
|
33
|
73
|
61
|
0
|
87
|
87
|
81
|
84
|
83
|
82
|
75
|
76
|
73
|
|
| Total Assets |
269
N/A
|
282
+5%
|
422
+50%
|
662
+57%
|
719
+9%
|
1 009
+40%
|
1 235
+22%
|
1 500
+21%
|
1 931
+29%
|
1 780
-8%
|
1 998
+12%
|
0
N/A
|
1 700
N/A
|
1 731
+2%
|
1 571
-9%
|
1 709
+9%
|
1 786
+5%
|
1 874
+5%
|
1 833
-2%
|
1 775
-3%
|
1 952
+10%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
4
|
6
|
20
|
10
|
8
|
11
|
15
|
17
|
21
|
25
|
20
|
0
|
26
|
28
|
28
|
19
|
24
|
38
|
32
|
39
|
54
|
|
| Accrued Liabilities |
2
|
2
|
2
|
10
|
11
|
0
|
19
|
24
|
34
|
30
|
31
|
23
|
25
|
27
|
25
|
27
|
25
|
25
|
39
|
35
|
49
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
12
|
17
|
1
|
2
|
1
|
11
|
14
|
40
|
40
|
3
|
11
|
0
|
224
|
21
|
30
|
195
|
185
|
115
|
93
|
112
|
87
|
|
| Other Current Liabilities |
7
|
6
|
13
|
26
|
32
|
35
|
34
|
47
|
36
|
23
|
27
|
0
|
126
|
31
|
31
|
74
|
115
|
85
|
35
|
25
|
56
|
|
| Total Current Liabilities |
24
|
31
|
36
|
47
|
52
|
57
|
81
|
176
|
131
|
81
|
88
|
23
|
401
|
108
|
115
|
314
|
349
|
263
|
199
|
212
|
246
|
|
| Long-Term Debt |
77
|
67
|
164
|
207
|
184
|
273
|
292
|
261
|
498
|
487
|
572
|
0
|
224
|
475
|
351
|
217
|
257
|
292
|
202
|
126
|
183
|
|
| Deferred Income Tax |
32
|
30
|
44
|
54
|
63
|
81
|
100
|
120
|
130
|
113
|
117
|
0
|
22
|
22
|
18
|
22
|
16
|
11
|
10
|
8
|
8
|
|
| Minority Interest |
44
|
48
|
69
|
11
|
16
|
26
|
35
|
44
|
51
|
47
|
53
|
0
|
45
|
50
|
54
|
58
|
63
|
74
|
89
|
98
|
108
|
|
| Other Liabilities |
1
|
2
|
2
|
3
|
21
|
7
|
17
|
14
|
14
|
60
|
105
|
0
|
126
|
104
|
101
|
54
|
39
|
37
|
23
|
28
|
27
|
|
| Total Liabilities |
178
N/A
|
178
N/A
|
315
+77%
|
322
+2%
|
336
+4%
|
444
+32%
|
525
+18%
|
615
+17%
|
825
+34%
|
787
-5%
|
935
+19%
|
0
N/A
|
818
N/A
|
759
-7%
|
639
-16%
|
665
+4%
|
722
+9%
|
676
-6%
|
523
-23%
|
471
-10%
|
572
+21%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
0
|
32
|
37
|
249
|
216
|
296
|
289
|
290
|
395
|
395
|
395
|
0
|
395
|
395
|
395
|
395
|
395
|
395
|
395
|
395
|
395
|
|
| Retained Earnings |
10
|
7
|
35
|
50
|
132
|
265
|
342
|
504
|
695
|
883
|
1 001
|
0
|
452
|
547
|
588
|
647
|
715
|
841
|
1 073
|
1 047
|
1 211
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
6
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
15
|
19
|
35
|
|
| Other Equity |
82
|
66
|
36
|
40
|
41
|
11
|
86
|
90
|
17
|
285
|
333
|
0
|
34
|
30
|
51
|
2
|
41
|
32
|
143
|
119
|
191
|
|
| Total Equity |
91
N/A
|
105
+14%
|
108
+3%
|
340
+215%
|
383
+13%
|
565
+48%
|
711
+26%
|
885
+25%
|
1 106
+25%
|
994
-10%
|
1 063
+7%
|
0
N/A
|
881
N/A
|
972
+10%
|
932
-4%
|
1 044
+12%
|
1 064
+2%
|
1 197
+13%
|
1 310
+9%
|
1 303
0%
|
1 379
+6%
|
|
| Total Liabilities & Equity |
269
N/A
|
282
+5%
|
422
+50%
|
662
+57%
|
719
+9%
|
1 009
+40%
|
1 235
+22%
|
1 500
+21%
|
1 931
+29%
|
1 780
-8%
|
1 998
+12%
|
0
N/A
|
1 700
N/A
|
1 731
+2%
|
1 571
-9%
|
1 709
+9%
|
1 786
+5%
|
1 874
+5%
|
1 833
-2%
|
1 775
-3%
|
1 952
+10%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
1 469
|
1 469
|
1 469
|
1 469
|
1 454
|
1 454
|
1 454
|
1 470
|
1 584
|
1 584
|
1 584
|
0
|
1 584
|
1 584
|
1 584
|
1 584
|
1 578
|
1 577
|
1 569
|
1 565
|
1 549
|
|