Income Statement

Revenue

+9%

+109%

10Y

Currency: USD

	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	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	Jun-2024	Dec-2024	Jun-2025
Revenue
Interest Expense	(10)	0	0	0	(9)	0	0	0	(5)	0	0	0	(5)	0	0	0	0	0	0	0	22	0	0	0	22	0	0	0	20	0	0	0	25	0	0	0	26	0	0	0	23	0	0	0	19	0	0	0	18	9	17	16	15	12	11	10	8	9	13	0
Revenue	184 N/A	182 -1%	212 +17%	282 +33%	289 +3%	249 -14%	224 -10%	218 -3%	219 +0%	250 +14%	256 +3%	281 +10%	330 +17%	357 +8%	397 +11%	454 +14%	495 +9%	569 +15%	621 +9%	628 +1%	603 -4%	613 +2%	580 -5%	581 +0%	627 +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%	989 +1%	1 039 +5%	1 255 +21%
Gross Profit
Cost of Revenue	(84)	(68)	(68)	(90)	(96)	(93)	(90)	(90)	(88)	(96)	(98)	(101)	(118)	(119)	(122)	(144)	(149)	(192)	(230)	(226)	(257)	(220)	(203)	(216)	(265)	(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)	(644)	(633)	(752)
Gross Profit	101 N/A	114 +13%	144 +26%	191 +33%	194 +1%	155 -20%	134 -14%	128 -4%	130 +1%	154 +18%	159 +3%	180 +14%	212 +18%	237 +12%	275 +16%	311 +13%	346 +11%	377 +9%	391 +4%	402 +3%	347 -14%	393 +13%	377 -4%	366 -3%	362 -1%	351 -3%	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%	345 +9%	406 +18%	503 +24%
Operating Income
Operating Expenses	(10)	(13)	(26)	(33)	(27)	(25)	15	19	(17)	27	22	25	(25)	17	0	(15)	(75)	(44)	(46)	(46)	(49)	(47)	(40)	(38)	(50)	(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)	(111)	(91)	(103)
Selling, General & Administrative	(11)	(14)	(21)	(29)	(29)	(25)	(19)	(15)	(15)	(16)	(17)	(17)	(22)	(31)	(48)	(62)	(71)	(82)	(84)	(84)	(44)	(81)	(74)	(72)	(45)	(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)	(92)	(86)	(99)
Depreciation & Amortization	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0	(4)	0	0	0	(4)	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)	(1)	(2)	(1)
Other Operating Expenses	0	1	(5)	(5)	2	(1)	34	34	(1)	43	38	42	(2)	48	48	48	(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)	(18)	(3)	(3)
Operating Income	91 N/A	101 +12%	119 +18%	158 +33%	167 +6%	130 -22%	150 +15%	147 -2%	114 -23%	180 +58%	180 N/A	205 +13%	188 -8%	255 +36%	276 +8%	296 +7%	271 -8%	333 +23%	345 +4%	355 +3%	297 -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%	234 +17%	314 +34%	400 +27%
Pre-Tax Income
Interest Income Expense	(11)	(5)	(11)	(18)	(37)	(42)	(21)	(11)	8	19	(4)	(14)	(26)	(34)	(20)	(16)	(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)	5	(5)	(14)
Non-Reccuring Items	17	18	0	0	39	35	0	0	44	0	0	0	50	0	0	0	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)	11	23	2
Total Other Income	(0)	(1)	(1)	(0)	0	2	3	3	(1)	(0)	(1)	(1)	1	1	1	0	1	2	2	2	3	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	(8)	(2)	8
Pre-Tax Income	97 N/A	114 +17%	108 -5%	140 +30%	169 +20%	125 -26%	131 +5%	139 +6%	165 +19%	198 +20%	175 -11%	189 +8%	213 +13%	221 +4%	256 +16%	280 +9%	282 +1%	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%	242 +23%	330 +37%	396 +20%
Net Income
Tax Provision	(29)	(34)	(33)	(44)	(49)	(38)	(35)	(36)	(46)	(52)	(50)	(52)	(62)	(65)	(73)	(81)	(76)	(80)	(82)	(78)	(78)	(78)	(72)	(63)	(68)	(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)	(55)	(72)	(89)
Income from Continuing Operations	68	80	75	96	120	87	96	103	119	146	126	137	151	157	184	199	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	187	258	306
Income to Minority Interest	(21)	(15)	(6)	(7)	(6)	(4)	(5)	(6)	(6)	(8)	(7)	(8)	(8)	(9)	(9)	(10)	(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)	(9)	(12)	(15)
Net Income (Common)	47 N/A	65 +37%	69 +6%	89 +30%	114 +27%	83 -27%	91 +9%	97 +6%	112 +16%	138 +23%	119 -14%	130 +9%	143 +11%	148 +4%	175 +18%	189 +8%	196 +4%	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%	178 +22%	246 +38%	291 +18%
EPS (Diluted)	0.03 N/A	0.04 +33%	0.04 N/A	0.05 +25%	0.08 +60%	0.04 -50%	0.05 +25%	0.06 +20%	0.08 +33%	0.1 +25%	0.09 -10%	0.1 +11%	0.1 N/A	0.11 +10%	0.12 +9%	0.12 N/A	0.13 +8%	0.13 N/A	0.14 +8%	0.15 +7%	0.15 N/A	0.16 +7%	0.15 -6%	0.14 -7%	0.15 +7%	0.13 -13%	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%	0.11 +22%	0.16 +45%	0.19 +19%

Income Statement Balance Sheet Cash Flow Statement

First Resources Ltd
SGX:EB5

Income Statement

Earnings Waterfall
First Resources Ltd

Income Statement
First Resources Ltd

See Also

Company

Help

Tools

Stocks

First Resources Ltd SGX:EB5

Income Statement

Earnings Waterfall First Resources Ltd

Income Statement First Resources Ltd

See Also

Company

Help

Tools

Stocks

First Resources Ltd
SGX:EB5

Earnings Waterfall
First Resources Ltd

Income Statement
First Resources Ltd