First Time Loading...

First Resources Ltd
SGX:EB5

Watchlist Manager
First Resources Ltd Logo
First Resources Ltd
SGX:EB5
Watchlist
Price: 1.41 SGD -2.08%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

980.6m
-14%
Revenue
Growth Rates:
1 Year
-20%
3 Years
+48%
5 Years
+55%
7 Years
+70%
10 Years
+57%
199.2m
-40%
Operating Income
Growth Rates:
1 Year
-54%
3 Years
+7%
5 Years
+5%
7 Years
+2%
10 Years
-36%
145.4m
-46%
Net Income
Growth Rates:
1 Year
-55%
3 Years
+46%
5 Years
+21%
7 Years
+16%
10 Years
-39%

Earnings Waterfall
First Resources Ltd

Revenue
980.6m USD
Cost of Revenue
-665m USD
Gross Profit
315.6m USD
Operating Expenses
-116.4m USD
Operating Income
199.2m USD
Other Expenses
-53.8m USD
Net Income
145.4m USD

Income Statement
First Resources Ltd

Rotate your device to view
Income Statement
Currency: USD
Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
495
N/A
569
+15%
621
+9%
628
+1%
603
-4%
613
+2%
580
-5%
581
+0%
626
+8%
630
+1%
622
-1%
618
-1%
616
0%
534
-13%
541
+1%
500
-8%
454
-9%
471
+4%
487
+4%
531
+9%
575
+8%
656
+14%
655
0%
641
-2%
647
+1%
588
-9%
635
+8%
669
+5%
633
-5%
647
+2%
610
-6%
576
-6%
615
+7%
600
-2%
660
+10%
795
+20%
1 032
+30%
1 155
+12%
1 225
+6%
1 139
-7%
981
-14%
Gross Profit
Cost of Revenue
(149)
(192)
(230)
(226)
(221)
(220)
(203)
(216)
(245)
(278)
(281)
(288)
(299)
(232)
(244)
(223)
(234)
(257)
(273)
(302)
(328)
(332)
(330)
(325)
(362)
(310)
(336)
(357)
(376)
(394)
(388)
(375)
(388)
(352)
(396)
(525)
(726)
(715)
(699)
(701)
(665)
Gross Profit
346
N/A
377
+9%
391
+4%
402
+3%
382
-5%
393
+3%
377
-4%
366
-3%
382
+4%
351
-8%
341
-3%
330
-3%
317
-4%
302
-5%
296
-2%
276
-7%
220
-20%
213
-3%
214
+1%
229
+7%
247
+8%
324
+31%
325
+0%
316
-3%
285
-10%
278
-2%
299
+8%
311
+4%
257
-17%
254
-1%
222
-13%
202
-9%
227
+13%
248
+9%
264
+7%
270
+2%
307
+13%
439
+43%
526
+20%
438
-17%
316
-28%
Operating Income
Operating Expenses
(75)
(44)
(46)
(46)
(85)
(47)
(40)
(38)
(71)
(38)
(33)
(29)
(48)
(50)
(53)
(55)
(51)
(68)
(71)
(72)
(53)
(61)
(60)
(62)
(56)
(80)
(87)
(92)
(67)
(89)
(86)
(83)
(80)
(79)
(78)
(102)
(78)
(73)
(97)
(107)
(116)
Selling, General & Administrative
(73)
(82)
(84)
(84)
(83)
(81)
(74)
(72)
(69)
(66)
(61)
(57)
(42)
(50)
(53)
(55)
(45)
(67)
(71)
(71)
(47)
(73)
(72)
(73)
(50)
(76)
(82)
(88)
(61)
(83)
(81)
(77)
(77)
(78)
(79)
(104)
(83)
(85)
(90)
(96)
(95)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
(4)
0
0
0
(4)
0
0
0
(4)
0
0
0
(3)
0
0
0
(3)
(0)
(3)
(0)
(3)
(1)
(2)
(1)
(2)
Other Operating Expenses
(2)
38
38
38
(2)
34
34
34
(2)
28
28
28
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
12
12
12
(2)
(4)
(4)
(5)
(2)
(6)
(5)
(5)
(1)
(1)
3
2
8
12
(5)
(10)
(19)
Operating Income
271
N/A
333
+23%
345
+4%
355
+3%
298
-16%
346
+16%
337
-3%
328
-3%
311
-5%
314
+1%
308
-2%
301
-2%
269
-11%
252
-6%
244
-3%
222
-9%
169
-24%
145
-14%
143
-2%
157
+10%
195
+24%
263
+35%
265
+1%
255
-4%
229
-10%
198
-14%
213
+7%
220
+3%
191
-13%
165
-13%
135
-18%
119
-12%
147
+24%
169
+15%
186
+10%
168
-10%
229
+36%
366
+60%
429
+17%
331
-23%
199
-40%
Pre-Tax Income
Interest Income Expense
(30)
(29)
(26)
(27)
(10)
(7)
(18)
(31)
(27)
(24)
(22)
(14)
(18)
(21)
(21)
(25)
(23)
(24)
(22)
(20)
(24)
(21)
(22)
(19)
(16)
(14)
(9)
(7)
(8)
(11)
(14)
(16)
(22)
(22)
(33)
(21)
(2)
(5)
8
(3)
(3)
Non-Reccuring Items
39
0
0
0
36
0
0
0
30
0
0
0
2
0
0
0
1
0
0
0
13
0
0
0
(2)
0
0
0
(3)
0
0
0
8
4
4
7
16
1
(11)
6
(1)
Total Other Income
1
2
2
2
2
1
1
0
0
2
(1)
1
(1)
(3)
(1)
(2)
(2)
(1)
(2)
(2)
(1)
(1)
(0)
(0)
(2)
(3)
(2)
(2)
2
3
3
3
(2)
(3)
(0)
2
3
2
2
7
2
Pre-Tax Income
282
N/A
305
+8%
321
+5%
331
+3%
326
-1%
341
+4%
320
-6%
297
-7%
314
+5%
292
-7%
286
-2%
287
+1%
252
-12%
227
-10%
222
-2%
196
-12%
145
-26%
120
-17%
120
0%
136
+14%
183
+34%
242
+32%
243
+0%
236
-3%
209
-11%
181
-13%
202
+11%
210
+4%
181
-14%
158
-13%
124
-21%
105
-15%
131
+24%
148
+13%
157
+6%
156
-1%
246
+58%
363
+48%
428
+18%
341
-20%
197
-42%
Net Income
Tax Provision
(76)
(80)
(82)
(78)
(78)
(78)
(72)
(63)
(67)
(64)
(69)
(79)
(71)
(68)
(65)
(54)
(45)
(40)
(38)
(46)
(51)
(65)
(69)
(66)
(64)
(57)
(64)
(65)
(53)
(47)
(34)
(27)
(38)
(44)
(49)
(55)
(70)
(89)
(88)
(65)
(45)
Income from Continuing Operations
206
225
239
253
248
262
248
234
246
228
216
208
181
159
158
142
100
80
82
90
132
177
174
170
145
124
138
145
128
111
90
78
93
104
107
101
176
275
339
276
152
Income to Minority Interest
(10)
(10)
(11)
(11)
(11)
(11)
(9)
(8)
(8)
(8)
(8)
(9)
(7)
(6)
(6)
(5)
(4)
(3)
(4)
(5)
(6)
(9)
(9)
(8)
(8)
(7)
(8)
(8)
(8)
(6)
(5)
(4)
(4)
(5)
(8)
(12)
(15)
(18)
(14)
(8)
(7)
Net Income (Common)
196
N/A
215
+9%
229
+7%
242
+6%
237
-2%
252
+6%
239
-5%
226
-5%
238
+5%
220
-8%
208
-5%
200
-4%
173
-13%
153
-12%
152
-1%
137
-10%
96
-30%
77
-20%
78
+1%
85
+10%
125
+47%
169
+34%
166
-2%
162
-2%
138
-15%
117
-15%
130
+11%
137
+5%
120
-12%
105
-13%
86
-18%
74
-13%
89
+20%
99
+11%
100
+1%
89
-11%
161
+81%
257
+59%
325
+27%
269
-17%
145
-46%
EPS (Diluted)
0.12
N/A
0.13
+8%
0.14
+8%
0.15
+7%
0.15
N/A
0.16
+7%
0.15
-6%
0.14
-7%
0.14
N/A
0.13
-7%
0.13
N/A
0.13
N/A
0.11
-15%
0.11
N/A
0.11
N/A
0.1
-9%
0.06
-40%
0.05
-17%
0.05
N/A
0.05
N/A
0.08
+60%
0.11
+38%
0.1
-9%
0.1
N/A
0.09
-10%
0.07
-22%
0.08
+14%
0.08
N/A
0.08
N/A
0.06
-25%
0.05
-17%
0.05
N/A
0.06
+20%
0.06
N/A
0.06
N/A
0.06
N/A
0.1
+67%
0.16
+60%
0.21
+31%
0.17
-19%
0.09
-47%

See Also

Summary
EB5 intrinsic value, competitors valuation, and company profile.
DCF Valuation
EB5 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EB5 stock valuation using valuation multiples.
Wall Street Estimates
EB5 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EB5 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.