Income Statement

Revenue

+3%

+15%

10Y

Currency: THB

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	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	Mar-2020	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	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	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	0	0	1	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0
Revenue	166 N/A	159 -4%	155 -3%	155 0%	162 +4%	174 +8%	189 +9%	206 +9%	226 +9%	241 +7%	252 +5%	262 +4%	262 +0%	255 -3%	241 -5%	223 -8%	199 -11%	181 -9%	171 -6%	165 -3%	173 +5%	196 +13%	213 +9%	225 +5%	227 +1%	217 -4%	211 -3%	209 -1%	211 +1%	216 +2%	207 -4%	197 -5%	192 -3%	183 -4%	195 +6%	203 +4%	202 0%	234 +16%	230 -2%	228 -1%	225 -1%	230 +2%	256 +11%	286 +12%	309 +8%	315 +2%	319 +1%	319 +0%	314 -2%	306 -3%	293 -4%	280 -4%	266 -5%	254 -4%	239 -6%	219 -9%	213 -3%	218 +3%	241 +11%	289 +20%	331 +15%	377 +14%	416 +10%	444 +7%	482 +9%	517 +7%	543 +5%	564 +4%	581 +3%	593 +2%	609 +3%	633 +4%	656 +4%	677 +3%	679 +0%	680 +0%	673 -1%	664 -1%	675 +2%	673 0%	682 +1%	700 +3%	726 +4%	762 +5%	789 +4%	818 +4%	826 +1%	830 +0%	831 +0%	819 -1%	841 +3%	860 +2%	865 +1%	891 +3%	833 -7%	782 -6%
Gross Profit
Cost of Revenue	0	(111)	(122)	(137)	0	(169)	(183)	(194)	0	(224)	(228)	(232)	0	(234)	(225)	(214)	0	(163)	(168)	(174)	0	(221)	(244)	(257)	(134)	(239)	(200)	(167)	(138)	(130)	(123)	(107)	(92)	(73)	(52)	(42)	(21)	(13)	(10)	(10)	(26)	(42)	(59)	(73)	(77)	(79)	(82)	(84)	(79)	(85)	(90)	(92)	(84)	(92)	(85)	(79)	(59)	(67)	(64)	(66)	(62)	(78)	(81)	(83)	(75)	(84)	(84)	(82)	(76)	(80)	(80)	(79)	(78)	(80)	(81)	(84)	(84)	(83)	(80)	(77)	(73)	(72)	(71)	(74)	(78)	(85)	(95)	(105)	(112)	(120)	(123)	(125)	(125)	(127)	(126)	(124)
Gross Profit	0 N/A	49 N/A	34 -31%	19 -44%	0 N/A	5 N/A	7 +30%	12 +77%	0 N/A	17 N/A	24 +47%	30 +25%	0 N/A	21 N/A	17 -21%	9 -48%	0 N/A	18 N/A	3 -83%	(9) N/A	0 N/A	(25) N/A	(30) -22%	(32) -6%	94 N/A	(22) N/A	11 N/A	41 +273%	73 +77%	86 +17%	84 -2%	90 +7%	100 +11%	110 +11%	143 +29%	161 +13%	181 +12%	221 +22%	220 0%	218 -1%	199 -9%	188 -6%	197 +5%	213 +8%	232 +9%	235 +1%	237 +1%	235 -1%	235 +0%	221 -6%	202 -8%	188 -7%	182 -4%	162 -11%	154 -5%	140 -9%	153 +10%	151 -1%	177 +17%	223 +26%	269 +21%	299 +11%	335 +12%	361 +8%	407 +13%	433 +7%	459 +6%	482 +5%	505 +5%	512 +1%	529 +3%	554 +5%	579 +5%	597 +3%	598 +0%	597 0%	589 -1%	581 -1%	595 +2%	596 +0%	609 +2%	627 +3%	654 +4%	688 +5%	711 +3%	732 +3%	731 0%	725 -1%	719 -1%	699 -3%	717 +3%	735 +2%	739 +1%	764 +3%	707 -7%	658 -7%
Operating Income
Operating Expenses	(106)	(10)	(8)	(1)	(127)	27	23	27	(204)	6	(5)	(17)	(222)	11	11	34	(185)	(15)	14	(1)	(204)	0	(15)	(8)	(125)	(6)	(39)	(81)	(237)	(256)	(251)	(244)	(142)	(158)	(189)	(205)	(212)	(214)	(205)	(199)	(190)	(220)	(218)	(218)	(236)	(198)	(194)	(228)	(258)	(356)	(391)	(364)	(250)	(162)	(217)	(373)	(247)	(149)	(76)	(117)	(193)	(250)	(332)	(305)	(335)	(322)	(265)	(299)	(333)	(315)	(296)	(285)	(351)	(314)	(314)	(343)	(356)	(331)	(348)	(341)	(354)	(381)	(417)	(453)	(457)	(493)	(541)	(550)	(560)	(561)	(682)	(727)	(801)	(866)	(802)	(854)
Selling, General & Administrative	(2)	(9)	(8)	(1)	23	27	23	27	9	6	(5)	(17)	12	11	11	34	(2)	2	17	2	(3)	(14)	(24)	(26)	(13)	(41)	(68)	(106)	(151)	(266)	(257)	(247)	(134)	(151)	(165)	(164)	(155)	(135)	(131)	(134)	(149)	(204)	(211)	(214)	(232)	(195)	(192)	(227)	(241)	(328)	(363)	(337)	(234)	(162)	(217)	(200)	(226)	(149)	(76)	(117)	(171)	(250)	(332)	(305)	(320)	(322)	(265)	(298)	(319)	(343)	(338)	(350)	(341)	(372)	(357)	(364)	(356)	(331)	(348)	(341)	(354)	(381)	(417)	(453)	(457)	(493)	(541)	(550)	(560)	(561)	(682)	(727)	(801)	(866)	(802)	(854)
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	0	0	0	0	0	0	0	0	0	0	(17)	0	0	0	(15)	0	0	0	(20)	0	0	0	(22)	0	0	0	(15)	0	0	0	(14)	0	0	0	(10)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	(105)	0	0	0	(151)	0	0	0	(213)	0	0	0	(234)	0	0	0	(183)	(17)	(2)	(2)	(201)	14	10	18	(112)	35	30	25	(86)	11	6	3	(8)	(7)	(24)	(42)	(57)	(79)	(74)	(65)	(41)	(16)	(7)	(4)	(4)	(3)	(1)	(1)	0	(28)	(28)	(28)	0	0	0	(172)	0	0	0	0	0	0	0	0	0	0	0	0	0	28	42	65	0	58	43	21	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	60 N/A	39 -35%	25 -35%	18 -29%	35 +92%	32 -8%	30 -6%	38 +28%	22 -43%	23 +4%	19 -16%	14 -30%	40 +199%	32 -21%	28 -13%	43 +55%	14 -68%	3 -82%	18 +600%	(9) N/A	(31) -233%	(25) +20%	(45) -82%	(40) +10%	(31) +23%	(27) +12%	(27) N/A	(40) -45%	(164) -313%	(170) -4%	(166) +2%	(154) +7%	(42) +73%	(48) -13%	(47) +2%	(44) +5%	(31) +31%	7 N/A	15 +117%	20 +30%	10 -51%	(32) N/A	(22) +34%	(5) +77%	(4) +22%	37 N/A	43 +16%	7 -85%	(22) N/A	(135) -505%	(188) -40%	(176) +7%	(68) +61%	0 N/A	(63) N/A	(233) -272%	(93) +60%	3 N/A	101 +3 633%	105 +4%	76 -28%	48 -36%	3 -93%	56 +1 556%	71 +27%	111 +55%	194 +75%	183 -5%	172 -6%	197 +15%	233 +18%	268 +15%	228 -15%	283 +24%	284 +0%	253 -11%	232 -8%	250 +8%	246 -1%	255 +3%	255 0%	246 -3%	238 -3%	235 -1%	254 +8%	239 -6%	190 -20%	176 -8%	160 -9%	138 -13%	36 -74%	8 -78%	(62) N/A	(102) -65%	(96) +6%	(196) -105%
Pre-Tax Income
Interest Income Expense	6	6	10	14	18	22	25	27	31	32	31	29	23	17	11	8	10	14	3	5	18	4	18	18	19	20	21	23	24	21	18	12	8	0	0	0	5	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	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(10)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(32)	0	0	0	(131)	(145)	(172)	0	(57)	(126)	(106)	(112)	(64)	(19)	(22)	(22)	(25)	(32)	(25)	(27)	(23)	(18)	(17)	(12)	(13)	(23)	(34)	(26)	(21)	(17)	(8)	(15)	(10)	(1)	3	(0)	10	(5)	(6)	(9)	(68)	(85)	(83)	(87)	(43)	(17)	(18)	(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	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	(10)	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	0	0	0	0	0	0	0	0
Total Other Income	19	19	22	25	32	31	38	43	41	41	36	31	31	30	27	25	19	20	22	26	33	34	37	38	35	35	35	36	39	37	37	35	37	33	30	26	27	22	20	21	17	21	21	18	16	14	11	11	10	(2)	(3)	(3)	10	13	12	16	17	15	22	20	20	27	24	29	32	34	39	42	48	22	12	0	72	30	48	79	105	97	106	104	109	116	118	114	106	99	99	106	134	143	123	107	73	63	79	89
Pre-Tax Income	85 N/A	64 -25%	57 -11%	57 +0%	84 +47%	86 +2%	93 +9%	108 +16%	93 -14%	96 +3%	86 -11%	73 -15%	94 +28%	79 -16%	66 -16%	76 +15%	33 -57%	36 +9%	42 +17%	21 -50%	20 -4%	14 -33%	10 -27%	16 +60%	23 +48%	28 +20%	28 +0%	20 -31%	(101) N/A	(112) -11%	(112) N/A	(106) +5%	7 N/A	(15) N/A	(17) -11%	(19) -13%	1 N/A	29 +2 275%	35 +24%	41 +15%	27 -34%	(12) N/A	(1) +91%	13 N/A	12 -9%	51 +333%	55 +7%	17 -69%	(54) N/A	(137) -154%	(191) -40%	(178) +7%	(189) -6%	(132) +30%	(222) -69%	(217) +2%	(133) +39%	(109) +18%	17 N/A	13 -26%	33 +158%	56 +72%	5 -91%	63 +1 133%	78 +25%	112 +43%	208 +85%	198 -5%	196 -1%	201 +2%	228 +13%	256 +13%	287 +12%	291 +1%	298 +3%	306 +3%	316 +3%	329 +4%	344 +4%	344 +0%	353 +3%	361 +2%	358 -1%	348 -3%	369 +6%	333 -10%	283 -15%	272 -4%	225 -17%	197 -12%	76 -61%	27 -64%	(33) N/A	(57) -72%	(34) +39%	(107) -211%
Net Income
Tax Provision	(25)	(19)	(16)	(16)	(23)	(23)	(26)	(29)	(27)	(27)	(24)	(20)	(26)	(22)	(19)	(22)	(9)	(10)	(12)	(4)	(5)	(4)	(3)	(8)	(8)	(9)	(9)	(6)	(19)	(16)	(13)	(20)	(6)	1	0	6	1	(2)	(4)	(7)	(15)	(3)	(13)	(15)	3	(16)	(8)	(0)	(3)	15	24	21	(43)	(57)	(62)	(63)	0	(2)	(0)	1	(2)	(11)	(15)	(25)	(31)	(37)	(42)	(42)	(33)	(34)	(39)	(37)	(40)	(20)	(22)	(23)	(25)	(32)	(31)	(37)	(46)	(59)	(55)	(55)	(60)	(55)	(52)	(49)	(36)	(39)	(9)	(0)	17	31	19	31
Income from Continuing Operations	60	45	41	41	61	62	67	79	67	69	62	53	68	57	47	54	24	26	30	17	15	10	6	8	15	19	19	14	(120)	(128)	(126)	(126)	1	(14)	(17)	(13)	2	27	31	34	11	(15)	(14)	(2)	15	35	46	17	(57)	(122)	(168)	(158)	(232)	(189)	(284)	(280)	(133)	(110)	17	14	31	45	(10)	38	48	76	166	156	164	167	189	219	248	271	277	284	291	298	313	308	307	303	303	294	310	278	231	223	189	158	67	27	(16)	(26)	(15)	(76)
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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	60 N/A	45 -25%	41 -10%	41 +1%	61 +48%	62 +2%	67 +8%	79 +17%	67 -15%	69 +3%	62 -10%	53 -15%	68 +29%	57 -17%	47 -17%	54 +14%	24 -56%	26 +10%	30 +16%	17 -43%	15 -13%	10 -34%	6 -36%	8 +22%	15 +99%	19 +25%	19 -1%	14 -27%	(120) N/A	(128) -7%	(126) +2%	(126) 0%	1 N/A	(14) N/A	(17) -15%	(13) +20%	2 N/A	27 +1 383%	31 +14%	34 +10%	11 -66%	(15) N/A	(14) +6%	(2) +86%	15 N/A	35 +140%	46 +32%	17 -64%	(57) N/A	(122) -114%	(163) -33%	(151) +7%	(224) -49%	(181) +19%	(283) -57%	(282) +0%	(136) +52%	(113) +17%	16 N/A	14 -14%	31 +131%	45 +44%	(10) N/A	38 N/A	48 +26%	76 +59%	166 +119%	156 -6%	164 +5%	167 +2%	189 +13%	219 +16%	248 +13%	271 +9%	277 +2%	284 +2%	291 +2%	298 +2%	313 +5%	308 -2%	307 0%	303 -1%	303 +0%	294 -3%	310 +6%	278 -10%	231 -17%	223 -3%	189 -15%	158 -17%	67 -57%	27 -60%	(16) N/A	(26) -56%	(15) +41%	(76) -403%
EPS (Diluted)	0.14 N/A	0.07 -50%	0.08 +14%	0.08 N/A	0.1 +25%	0.11 +10%	0.12 +9%	0.14 +17%	0.11 -21%	0.13 +18%	0.12 -8%	0.1 -17%	0.13 +30%	0.11 -15%	0.09 -18%	0.1 +11%	0.04 -60%	0.04 N/A	0.04 N/A	0.02 -50%	0.02 N/A	0.01 -50%	0.01 N/A	0.01 N/A	0.02 +100%	0.03 +50%	0.03 N/A	0.02 -33%	-0.15 N/A	-0.16 -7%	-0.16 N/A	-0.16 N/A	0 N/A	-0.02 N/A	-0.02 N/A	-0.01 +50%	0 N/A	0.03 N/A	0.03 N/A	0.03 N/A	0.01 -67%	-0.02 N/A	-0.01 +50%	0 N/A	0.01 N/A	0.04 +300%	0.05 +25%	0.02 -60%	-0.06 N/A	-0.12 -100%	-0.17 -42%	-0.16 +6%	-0.23 -44%	-0.19 +17%	-0.28 -47%	-0.28 N/A	-0.12 +57%	-0.11 +8%	0.01 N/A	0.01 N/A	0.03 +200%	0.04 +33%	-0.01 N/A	0.04 N/A	0.05 +25%	0.07 +40%	0.16 +129%	0.15 -6%	0.16 +7%	0.16 N/A	0.18 +12%	0.2 +11%	0.22 +10%	0.25 +14%	0.26 +4%	0.27 +4%	0.28 +4%	0.29 +4%	0.3 +3%	0.3 N/A	0.26 -13%	0.29 +12%	0.29 N/A	0.28 -3%	0.26 -7%	0.27 +4%	0.19 -30%	0.21 +11%	0.16 -24%	0.13 -19%	0.06 -54%	0.02 -67%	-0.01 N/A	-0.02 -100%	-0.01 +50%	-0.06 -500%

Income Statement Balance Sheet Cash Flow Statement

Amanah Leasing PCL
SET:AMANAH

Income Statement

Earnings Waterfall
Amanah Leasing PCL

Income Statement
Amanah Leasing PCL

See Also

Company

Help

Tools

Stocks

Amanah Leasing PCL SET:AMANAH

Income Statement

Earnings Waterfall Amanah Leasing PCL

Income Statement Amanah Leasing PCL

See Also

Company

Help

Tools

Stocks

Amanah Leasing PCL
SET:AMANAH

Earnings Waterfall
Amanah Leasing PCL

Income Statement
Amanah Leasing PCL