Far East Hospitality Trust
SGX:Q5T
Income Statement
Earnings Waterfall
Far East Hospitality Trust
Income Statement
Far East Hospitality Trust
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
15
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
30
|
0
|
24
|
0
|
20
|
0
|
18
|
0
|
25
|
0
|
30
|
0
|
0
|
|
| Revenue |
57
N/A
|
89
+55%
|
123
+38%
|
125
+2%
|
125
+0%
|
125
0%
|
122
-3%
|
118
-3%
|
118
-1%
|
116
-1%
|
115
-1%
|
115
+0%
|
112
-2%
|
110
-1%
|
109
-1%
|
106
-2%
|
106
0%
|
106
-1%
|
104
-2%
|
105
+1%
|
107
+3%
|
110
+3%
|
114
+3%
|
116
+2%
|
115
-1%
|
116
+0%
|
116
+0%
|
104
-10%
|
83
-20%
|
81
-3%
|
83
+3%
|
83
-1%
|
84
+1%
|
95
+13%
|
107
+13%
|
109
+2%
|
109
+0%
|
106
-2%
|
111
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10)
|
(16)
|
(22)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(23)
|
(21)
|
(20)
|
(18)
|
(16)
|
(16)
|
(16)
|
(19)
|
(20)
|
(20)
|
(22)
|
(26)
|
|
| Gross Profit |
47
N/A
|
73
+54%
|
100
+37%
|
101
+1%
|
101
-1%
|
100
0%
|
98
-3%
|
95
-3%
|
94
-1%
|
93
-1%
|
92
-1%
|
92
+0%
|
89
-3%
|
88
-2%
|
87
-2%
|
84
-3%
|
84
0%
|
83
-1%
|
82
-2%
|
83
+1%
|
85
+3%
|
88
+3%
|
90
+3%
|
92
+2%
|
92
-1%
|
92
+0%
|
92
0%
|
81
-11%
|
62
-23%
|
60
-4%
|
65
+9%
|
67
+2%
|
68
+1%
|
79
+16%
|
88
+12%
|
88
+0%
|
88
+0%
|
85
-4%
|
86
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
|
| Operating Income |
47
N/A
|
72
+54%
|
100
+37%
|
101
+1%
|
100
-1%
|
99
-1%
|
96
-3%
|
93
-3%
|
93
-1%
|
92
-1%
|
91
-2%
|
91
+0%
|
88
-3%
|
87
-2%
|
86
-1%
|
83
-3%
|
83
-1%
|
82
-1%
|
80
-2%
|
81
+1%
|
84
+3%
|
87
+4%
|
90
+3%
|
91
+2%
|
90
-1%
|
91
+0%
|
90
0%
|
80
-11%
|
62
-23%
|
60
-4%
|
65
+9%
|
66
+2%
|
67
+1%
|
78
+17%
|
87
+12%
|
87
+0%
|
88
+0%
|
83
-5%
|
83
0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
(4)
|
39
|
38
|
24
|
30
|
(25)
|
(23)
|
(21)
|
(23)
|
(57)
|
(68)
|
(68)
|
(72)
|
(56)
|
(51)
|
(52)
|
(50)
|
(65)
|
(62)
|
(60)
|
(63)
|
2
|
(4)
|
(10)
|
(11)
|
(29)
|
(34)
|
(154)
|
(135)
|
67
|
113
|
137
|
96
|
44
|
30
|
(41)
|
(48)
|
(53)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
50
N/A
|
68
+36%
|
138
+103%
|
139
+1%
|
124
-11%
|
129
+5%
|
71
-45%
|
70
-1%
|
71
+2%
|
69
-4%
|
33
-52%
|
23
-32%
|
21
-9%
|
15
-28%
|
30
+102%
|
33
+8%
|
31
-6%
|
32
+6%
|
14
-56%
|
19
+35%
|
24
+23%
|
24
+2%
|
91
+275%
|
87
-4%
|
80
-8%
|
79
-1%
|
60
-24%
|
47
-23%
|
(93)
N/A
|
(75)
+19%
|
131
N/A
|
179
+36%
|
204
+14%
|
173
-15%
|
131
-25%
|
117
-10%
|
47
-60%
|
36
-24%
|
30
-15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
50
|
68
|
138
|
139
|
124
|
129
|
71
|
70
|
71
|
69
|
33
|
23
|
21
|
15
|
30
|
33
|
31
|
32
|
14
|
19
|
24
|
24
|
91
|
87
|
80
|
79
|
60
|
46
|
(93)
|
(75)
|
131
|
179
|
204
|
173
|
130
|
117
|
47
|
36
|
30
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
50
N/A
|
68
+36%
|
138
+103%
|
139
+1%
|
124
-11%
|
129
+5%
|
71
-45%
|
70
-1%
|
71
+2%
|
69
-4%
|
33
-52%
|
23
-32%
|
21
-9%
|
15
-28%
|
30
+102%
|
33
+8%
|
31
-6%
|
32
+6%
|
14
-56%
|
19
+35%
|
24
+23%
|
24
+2%
|
91
+276%
|
87
-4%
|
80
-8%
|
79
-1%
|
60
-24%
|
46
-23%
|
(93)
N/A
|
(75)
+19%
|
131
N/A
|
179
+36%
|
204
+14%
|
173
-15%
|
130
-25%
|
117
-10%
|
47
-60%
|
36
-24%
|
30
-17%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.04
+33%
|
0.08
+100%
|
0.08
N/A
|
0.07
-12%
|
0.07
N/A
|
0.04
-43%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.02
-50%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.01
-67%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.05
+150%
|
0.05
N/A
|
0.04
-20%
|
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
-0.05
N/A
|
-0.04
+20%
|
0.07
N/A
|
0.09
+29%
|
0.1
+11%
|
0.09
-10%
|
0.07
-22%
|
0.06
-14%
|
0.02
-67%
|
0.02
N/A
|
0.01
-50%
|
|