G

Global Ferronickel Holdings Inc
XPHS:FNI

Watchlist Manager
Global Ferronickel Holdings Inc
XPHS:FNI
Watchlist
Price: 1.58 PHP 8.22%
Market Cap: 8.1B PHP

Income Statement

Earnings Waterfall
Global Ferronickel Holdings Inc

Revenue
7.8B PHP
Cost of Revenue
-3.8B PHP
Gross Profit
4B PHP
Operating Expenses
-2.6B PHP
Operating Income
1.4B PHP
Other Expenses
-277.5m PHP
Net Income
1.2B PHP

Income Statement
Global Ferronickel Holdings Inc

Rotate your device to view
Income Statement
Currency: PHP
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
Revenue
Interest Expense
55
49
42
37
0
31
50
53
78
103
142
163
205
231
254
235
221
202
187
0
0
Revenue
6 425
N/A
7 422
+16%
7 263
-2%
7 357
+1%
8 460
+15%
8 248
-3%
7 708
-7%
7 748
+1%
7 305
-6%
6 388
-13%
6 731
+5%
7 820
+16%
7 640
-2%
8 414
+10%
8 785
+4%
8 247
-6%
8 748
+6%
7 749
-11%
7 611
-2%
8 231
+8%
7 820
-5%
Gross Profit
Cost of Revenue
(2 476)
(2 384)
(2 368)
(2 382)
(2 572)
(2 448)
(2 287)
(2 317)
(2 229)
(2 398)
(2 355)
(2 599)
(2 862)
(3 119)
(3 592)
(3 628)
(4 042)
(3 970)
(4 070)
(4 292)
(3 785)
Gross Profit
3 949
N/A
5 038
+28%
4 895
-3%
4 975
+2%
5 888
+18%
5 800
-2%
5 421
-7%
5 431
+0%
5 077
-7%
3 989
-21%
4 376
+10%
5 221
+19%
4 778
-8%
5 294
+11%
5 193
-2%
4 618
-11%
4 707
+2%
3 779
-20%
3 541
-6%
3 939
+11%
4 036
+2%
Operating Income
Operating Expenses
(1 855)
(2 033)
(2 185)
(2 188)
(2 618)
(2 608)
(2 230)
(2 473)
(2 275)
(2 216)
(2 404)
(2 549)
(2 501)
(2 521)
(2 395)
(2 329)
(2 544)
(2 568)
(2 588)
(2 742)
(2 599)
Selling, General & Administrative
(1 819)
(1 977)
(2 135)
(2 139)
(2 536)
(2 514)
(2 140)
(2 303)
(2 119)
(2 050)
(2 251)
(2 388)
(2 334)
(2 351)
(2 250)
(2 194)
(2 400)
(2 427)
(2 437)
(2 594)
(2 456)
Depreciation & Amortization
(67)
(73)
(50)
(49)
(82)
(94)
(90)
(128)
(114)
(125)
(153)
(162)
(167)
(169)
(145)
(135)
(143)
(141)
(151)
(148)
(144)
Other Operating Expenses
31
18
0
0
0
0
0
(41)
(41)
(41)
0
0
0
0
0
0
0
0
0
0
0
Operating Income
2 094
N/A
3 005
+43%
2 709
-10%
2 788
+3%
3 270
+17%
3 192
-2%
3 191
0%
2 959
-7%
2 802
-5%
1 773
-37%
1 972
+11%
2 672
+35%
2 277
-15%
2 774
+22%
2 798
+1%
2 289
-18%
2 163
-6%
1 211
-44%
953
-21%
1 197
+26%
1 436
+20%
Pre-Tax Income
Interest Income Expense
(100)
(86)
1
2
(52)
(51)
(56)
(127)
(132)
(127)
14
149
142
357
46
9
95
(46)
36
57
72
Non-Reccuring Items
0
0
0
0
0
0
(16)
0
0
0
680
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52
0
52
Total Other Income
(43)
(44)
(57)
(46)
(122)
(349)
(423)
(505)
(352)
1 042
26
637
574
(588)
(216)
(208)
(203)
(207)
(12)
41
(43)
Pre-Tax Income
1 951
N/A
2 875
+47%
2 653
-8%
2 744
+3%
3 096
+13%
2 792
-10%
2 696
-3%
2 327
-14%
2 318
0%
2 688
+16%
2 693
+0%
3 457
+28%
2 993
-13%
2 543
-15%
2 627
+3%
2 091
-20%
2 056
-2%
958
-53%
1 029
+7%
1 294
+26%
1 517
+17%
Net Income
Tax Provision
(557)
(820)
(788)
(815)
(879)
(718)
(589)
(549)
(565)
(438)
(538)
(745)
(630)
(695)
(814)
(629)
(667)
(475)
(295)
(393)
(368)
Income from Continuing Operations
1 394
2 055
1 865
1 930
2 217
2 074
2 107
1 778
1 752
2 250
2 155
2 712
2 363
1 848
1 813
1 462
1 389
482
734
901
1 149
Income to Minority Interest
5
6
2
0
2
2
(0)
3
15
(201)
(234)
(442)
(526)
(308)
(269)
(61)
12
12
10
10
10
Net Income (Common)
1 399
N/A
2 061
+47%
1 868
-9%
1 931
+3%
2 219
+15%
2 076
-6%
2 106
+1%
1 780
-15%
1 767
-1%
2 049
+16%
1 921
-6%
2 270
+18%
1 837
-19%
1 540
-16%
1 544
+0%
1 401
-9%
1 402
+0%
494
-65%
744
+51%
911
+22%
1 159
+27%
EPS (Diluted)
0.25
N/A
0.38
+52%
0.34
-11%
0.35
+3%
0.41
+17%
0.39
-5%
0.4
+3%
0.34
-15%
0.34
N/A
0.39
+15%
0.37
-5%
0.44
+19%
0.35
-20%
0.3
-14%
0.3
N/A
0.27
-10%
0.27
N/A
0.1
-63%
0.15
+50%
0.18
+20%
0.23
+28%