F
First Gen Corp
XPHS:FGEN
First Gen Corp
XPHS:FGEN
Price:
17.92
PHP
-0.44%
Market Closed
Market Cap:
₱64.5B
Income Statement
Earnings Waterfall
First Gen Corp
First Gen Corp
Income Statement
First Gen Corp
First Gen Corp
Currency: USD
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
100
|
95
|
95
|
91
|
87
|
83
|
77
|
74
|
72
|
72
|
74
|
77
|
82
|
86
|
87
|
92
|
97
|
101
|
106
|
109
|
0
|
0
|
|
| Revenue |
1 981
N/A
|
1 898
-4%
|
1 830
-4%
|
1 832
+0%
|
1 946
+6%
|
2 074
+7%
|
2 167
+4%
|
2 254
+4%
|
2 386
+6%
|
2 556
+7%
|
2 667
+4%
|
2 748
+3%
|
2 680
-2%
|
2 562
-4%
|
2 475
-3%
|
2 419
-2%
|
2 466
+2%
|
2 431
-1%
|
2 408
-1%
|
2 395
-1%
|
2 343
-2%
|
2 348
+0%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(1 264)
|
(1 182)
|
(1 105)
|
(1 089)
|
(1 202)
|
(1 325)
|
(1 466)
|
(1 581)
|
(1 711)
|
(1 862)
|
(1 914)
|
(1 943)
|
(1 838)
|
(1 711)
|
(1 689)
|
(1 652)
|
(1 711)
|
(1 709)
|
(1 648)
|
(1 639)
|
(1 598)
|
(1 610)
|
|
| Gross Profit |
718
N/A
|
716
0%
|
726
+1%
|
743
+2%
|
743
+0%
|
749
+1%
|
701
-6%
|
673
-4%
|
675
+0%
|
695
+3%
|
753
+8%
|
805
+7%
|
842
+5%
|
851
+1%
|
786
-8%
|
767
-2%
|
755
-1%
|
722
-4%
|
760
+5%
|
756
-1%
|
745
-1%
|
738
-1%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(219)
|
(218)
|
(194)
|
(198)
|
(203)
|
(200)
|
(216)
|
(221)
|
(221)
|
(217)
|
(220)
|
(215)
|
(221)
|
(228)
|
(230)
|
(239)
|
(251)
|
(257)
|
(265)
|
(257)
|
(256)
|
(254)
|
|
| Selling, General & Administrative |
(205)
|
(204)
|
(179)
|
(183)
|
(189)
|
(187)
|
(204)
|
(210)
|
(211)
|
(207)
|
(211)
|
(207)
|
(211)
|
(218)
|
(220)
|
(227)
|
(240)
|
(246)
|
(254)
|
(246)
|
(245)
|
(243)
|
|
| Depreciation & Amortization |
(14)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| Operating Income |
499
N/A
|
498
0%
|
532
+7%
|
545
+3%
|
540
-1%
|
549
+2%
|
484
-12%
|
452
-7%
|
454
+0%
|
477
+5%
|
533
+12%
|
590
+11%
|
621
+5%
|
624
+0%
|
556
-11%
|
528
-5%
|
505
-4%
|
466
-8%
|
495
+6%
|
499
+1%
|
488
-2%
|
484
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(83)
|
(76)
|
(80)
|
(77)
|
(78)
|
(79)
|
(73)
|
(70)
|
(70)
|
(65)
|
(66)
|
(66)
|
(59)
|
(59)
|
(53)
|
(57)
|
(55)
|
(69)
|
(75)
|
(82)
|
(93)
|
(94)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
10
|
(0)
|
(0)
|
1
|
34
|
38
|
38
|
37
|
6
|
6
|
14
|
18
|
|
| Total Other Income |
22
|
27
|
28
|
28
|
26
|
42
|
17
|
23
|
24
|
(4)
|
(13)
|
(14)
|
(15)
|
(6)
|
(6)
|
(2)
|
(1)
|
(4)
|
(6)
|
0
|
6
|
(2)
|
|
| Pre-Tax Income |
438
N/A
|
449
+2%
|
479
+7%
|
496
+3%
|
488
-2%
|
512
+5%
|
428
-16%
|
405
-5%
|
408
+1%
|
409
+0%
|
464
+13%
|
510
+10%
|
547
+7%
|
559
+2%
|
530
-5%
|
508
-4%
|
487
-4%
|
430
-12%
|
420
-2%
|
422
+0%
|
415
-2%
|
405
-2%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(74)
|
(69)
|
(85)
|
(80)
|
(82)
|
(97)
|
(74)
|
(82)
|
(87)
|
(85)
|
(94)
|
(93)
|
(91)
|
(88)
|
(81)
|
(83)
|
(85)
|
(71)
|
(83)
|
(84)
|
(69)
|
(73)
|
|
| Income from Continuing Operations |
364
|
379
|
394
|
416
|
406
|
415
|
354
|
323
|
322
|
324
|
370
|
417
|
457
|
471
|
449
|
425
|
401
|
359
|
338
|
338
|
346
|
332
|
|
| Income to Minority Interest |
(100)
|
(107)
|
(118)
|
(121)
|
(116)
|
(122)
|
(96)
|
(86)
|
(88)
|
(92)
|
(108)
|
(129)
|
(151)
|
(151)
|
(137)
|
(123)
|
(101)
|
(87)
|
(85)
|
(82)
|
(85)
|
(71)
|
|
| Net Income (Common) |
247
N/A
|
250
+1%
|
259
+3%
|
280
+8%
|
276
-1%
|
282
+2%
|
249
-12%
|
228
-8%
|
225
-1%
|
226
+0%
|
257
+14%
|
286
+11%
|
305
+7%
|
321
+5%
|
312
-3%
|
301
-3%
|
299
-1%
|
272
-9%
|
252
-7%
|
256
+1%
|
260
+2%
|
261
+0%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.07
-12%
|
0.06
-14%
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.08
N/A
|
0.09
+12%
|
0.09
N/A
|
0.08
-11%
|
0.08
N/A
|
0.08
N/A
|
0.07
-12%
|
0.07
N/A
|
0.07
N/A
|
0.07
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
