A

Arrow Syndicate PCL
SET:ARROW

Watchlist Manager
Arrow Syndicate PCL
SET:ARROW
Watchlist
Price: 5.05 THB Market Closed
Market Cap: 1.3B THB

Income Statement

Earnings Waterfall
Arrow Syndicate PCL

Income Statement
Arrow Syndicate PCL

Rotate your device to view
Income Statement
Currency: THB
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
14
15
18
17
14
12
6
5
4
3
3
3
3
2
2
2
1
1
1
2
3
6
5
5
5
4
6
8
8
8
8
8
8
8
8
8
7
7
7
7
7
8
9
10
10
10
9
8
7
7
6
6
0
0
Revenue
711
N/A
735
+3%
776
+6%
813
+5%
834
+3%
850
+2%
880
+4%
913
+4%
933
+2%
976
+5%
1 004
+3%
1 071
+7%
1 139
+6%
1 182
+4%
1 210
+2%
1 206
0%
1 225
+2%
1 286
+5%
1 356
+5%
1 406
+4%
1 424
+1%
1 430
+0%
1 436
+0%
1 459
+2%
1 441
-1%
1 462
+2%
1 454
-1%
1 445
-1%
1 510
+4%
1 488
-1%
1 451
-3%
1 448
0%
1 398
-3%
1 325
-5%
1 294
-2%
1 228
-5%
1 187
-3%
1 078
-9%
1 065
-1%
1 099
+3%
1 151
+5%
1 296
+13%
1 345
+4%
1 374
+2%
1 359
-1%
1 350
-1%
1 336
-1%
1 308
-2%
1 284
-2%
1 296
+1%
1 290
0%
1 272
-1%
1 254
-1%
1 212
-3%
Gross Profit
Cost of Revenue
(531)
(537)
(561)
(589)
(598)
(609)
(631)
(660)
(680)
(720)
(735)
(768)
(797)
(800)
(803)
(784)
(798)
(852)
(907)
(977)
(993)
(1 019)
(1 057)
(1 090)
(1 112)
(1 141)
(1 147)
(1 137)
(1 156)
(1 114)
(1 079)
(1 039)
(1 006)
(965)
(926)
(881)
(821)
(731)
(738)
(796)
(905)
(1 055)
(1 114)
(1 149)
(1 119)
(1 092)
(1 065)
(1 017)
(993)
(980)
(979)
(957)
(926)
(889)
Gross Profit
179
N/A
197
+10%
215
+9%
225
+5%
235
+5%
241
+2%
249
+3%
253
+1%
253
+0%
256
+1%
270
+5%
303
+13%
342
+13%
382
+12%
407
+6%
421
+4%
427
+1%
434
+2%
449
+3%
429
-4%
431
+0%
411
-5%
379
-8%
370
-2%
329
-11%
321
-2%
306
-5%
309
+1%
354
+15%
374
+6%
372
-1%
409
+10%
392
-4%
360
-8%
368
+2%
346
-6%
366
+6%
347
-5%
327
-6%
302
-8%
246
-19%
241
-2%
231
-4%
225
-3%
240
+7%
257
+7%
271
+5%
291
+7%
291
0%
316
+9%
311
-2%
315
+1%
329
+4%
323
-2%
Operating Income
Operating Expenses
(70)
(70)
(79)
(85)
(90)
(91)
(89)
(91)
(93)
(94)
(96)
(98)
(105)
(114)
(117)
(124)
(128)
(127)
(135)
(141)
(140)
(148)
(145)
(149)
(148)
(148)
(137)
(141)
(154)
(147)
(150)
(153)
(145)
(140)
(131)
(146)
(145)
(151)
(149)
(140)
(135)
(129)
(101)
(124)
(130)
(117)
(135)
(132)
(134)
(148)
(152)
(159)
(156)
(146)
Selling, General & Administrative
(79)
(80)
(93)
(96)
(99)
(102)
(99)
(99)
(98)
(99)
(101)
(106)
(115)
(122)
(127)
(133)
(139)
(140)
(141)
(151)
(149)
(159)
(157)
(162)
(165)
(165)
(159)
(163)
(173)
(165)
(160)
(167)
(157)
(152)
(142)
(137)
(139)
(148)
(166)
(162)
(148)
(138)
(112)
(124)
(140)
(137)
(156)
(152)
(153)
(166)
(171)
(166)
(163)
(165)
Depreciation & Amortization
0
0
0
0
0
0
0
(1)
(2)
(4)
(5)
(4)
(4)
(5)
(5)
0
0
(1)
(5)
(2)
(4)
(5)
(5)
(6)
(5)
(5)
(5)
(6)
(6)
(6)
(6)
(5)
(5)
(5)
(4)
(5)
(7)
(8)
(8)
(8)
(14)
(16)
(19)
(19)
(13)
(11)
(8)
(8)
(9)
(9)
(9)
(9)
(9)
(9)
Other Operating Expenses
10
10
13
10
10
11
10
9
7
8
10
12
14
12
15
10
10
14
10
12
12
16
18
19
22
22
27
28
24
23
16
19
17
16
15
(3)
1
5
25
31
27
26
30
19
24
31
29
28
27
26
28
16
16
27
Operating Income
110
N/A
128
+16%
136
+6%
140
+3%
146
+4%
150
+3%
160
+7%
162
+1%
160
-1%
162
+1%
174
+7%
205
+18%
237
+16%
268
+13%
290
+8%
298
+3%
299
+0%
307
+3%
313
+2%
288
-8%
291
+1%
263
-10%
234
-11%
221
-6%
181
-18%
173
-4%
169
-2%
168
-1%
200
+19%
227
+13%
222
-2%
256
+15%
247
-3%
220
-11%
236
+7%
201
-15%
221
+10%
196
-11%
178
-9%
163
-9%
111
-32%
113
+2%
131
+16%
101
-22%
109
+8%
140
+28%
136
-3%
159
+17%
157
-1%
168
+7%
159
-5%
156
-2%
173
+11%
177
+3%
Pre-Tax Income
Interest Income Expense
(14)
(15)
(18)
(17)
(14)
(12)
(6)
(5)
(4)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(1)
(1)
(1)
(2)
(4)
(6)
(5)
(5)
(5)
(4)
(6)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(9)
(8)
(8)
(8)
(7)
(8)
(9)
(10)
(10)
(10)
(9)
(8)
(7)
(7)
(6)
(6)
(7)
(7)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(16)
0
0
0
0
0
0
(6)
(6)
0
0
0
0
0
0
(6)
(11)
0
0
(6)
Total Other Income
0
0
0
(0)
(0)
(0)
0
0
0
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
96
N/A
113
+18%
117
+4%
123
+5%
132
+7%
138
+5%
154
+11%
156
+2%
156
0%
159
+2%
171
+8%
202
+19%
234
+16%
266
+13%
288
+8%
296
+3%
298
+0%
306
+3%
312
+2%
286
-8%
287
+0%
257
-11%
229
-11%
216
-6%
176
-19%
169
-4%
163
-4%
160
-2%
192
+20%
218
+13%
215
-2%
248
+16%
240
-3%
212
-11%
213
+0%
193
-9%
213
+10%
188
-12%
170
-9%
155
-9%
103
-33%
99
-4%
115
+17%
91
-21%
99
+9%
131
+32%
126
-3%
151
+19%
150
-1%
155
+4%
142
-9%
150
+6%
166
+10%
165
-1%
Net Income
Tax Provision
(25)
(27)
(24)
(22)
(22)
(21)
(24)
(23)
(23)
(21)
(22)
(28)
(33)
(39)
(43)
(44)
(43)
(45)
(46)
(42)
(48)
(42)
(36)
(30)
(18)
(15)
(19)
(22)
(27)
(32)
(27)
(34)
(46)
(48)
(54)
(52)
(50)
(46)
(41)
(38)
(26)
(22)
(23)
(18)
(18)
(24)
(25)
(31)
(31)
(32)
(29)
(28)
(32)
(35)
Income from Continuing Operations
71
85
93
101
110
117
130
133
133
137
148
174
201
227
245
252
254
261
266
244
240
215
194
186
159
155
144
138
166
186
187
214
194
164
158
140
163
142
129
117
77
77
93
73
81
107
102
119
119
123
112
123
134
130
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
2
2
2
0
1
(0)
(3)
(3)
(6)
(6)
(4)
(3)
(3)
(1)
(0)
9
19
21
23
18
12
12
12
11
8
11
15
0
(1)
(6)
(13)
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
71
N/A
85
+20%
93
+9%
101
+8%
110
+9%
117
+7%
130
+11%
133
+3%
133
0%
137
+3%
148
+8%
176
+19%
203
+16%
229
+13%
246
+7%
253
+3%
254
+0%
258
+2%
263
+2%
238
-9%
234
-2%
211
-10%
191
-9%
183
-4%
157
-14%
154
-2%
154
0%
158
+3%
186
+18%
209
+13%
205
-2%
226
+10%
206
-9%
176
-15%
169
-4%
149
-12%
174
+17%
157
-9%
129
-18%
116
-10%
71
-39%
63
-11%
93
+47%
73
-21%
81
+10%
107
+32%
102
-5%
119
+17%
119
-1%
123
+4%
112
-9%
123
+9%
134
+9%
130
-3%
EPS (Diluted)
0.43
N/A
0.51
+19%
0.66
+29%
0.4
-39%
0.44
+10%
0.58
+32%
0.65
+12%
0.53
-18%
0.58
+9%
0.68
+17%
0.74
+9%
0.78
+5%
0.89
+14%
0.9
+1%
1.02
+13%
1.02
N/A
1.01
-1%
1.03
+2%
1.04
+1%
0.95
-9%
0.93
-2%
0.84
-10%
0.76
-10%
0.72
-5%
0.62
-14%
0.61
-2%
0.61
N/A
0.63
+3%
0.74
+17%
0.82
+11%
0.81
-1%
0.89
+10%
0.81
-9%
0.69
-15%
0.66
-4%
0.58
-12%
0.68
+17%
0.62
-9%
0.5
-19%
0.45
-10%
0.28
-38%
0.25
-11%
0.36
+44%
0.29
-19%
0.32
+10%
0.42
+31%
0.4
-5%
0.46
+15%
0.46
N/A
0.48
+4%
0.44
-8%
0.48
+9%
0.52
+8%
0.5
-4%