B

Bangkok Sheet Metal PCL
SET:BM

Watchlist Manager
Bangkok Sheet Metal PCL
SET:BM
Watchlist
Price: 1.12 THB -0.88% Market Closed
Market Cap: ฿786.4m

Income Statement

Earnings Waterfall
Bangkok Sheet Metal PCL

Income Statement
Bangkok Sheet Metal PCL

Rotate your device to view
Income Statement
Currency: THB
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
12
12
12
11
9
7
5
4
3
3
3
3
4
5
7
8
9
9
9
9
8
9
10
10
12
12
11
11
9
8
8
8
8
8
9
10
11
13
0
0
0
Revenue
791
N/A
802
+1%
814
+2%
823
+1%
797
-3%
847
+6%
857
+1%
868
+1%
893
+3%
841
-6%
856
+2%
888
+4%
929
+5%
985
+6%
962
-2%
929
-3%
935
+1%
908
-3%
934
+3%
921
-1%
891
-3%
994
+12%
1 055
+6%
1 144
+8%
1 119
-2%
1 121
+0%
1 143
+2%
1 203
+5%
1 298
+8%
1 289
-1%
1 298
+1%
1 258
-3%
1 280
+2%
1 419
+11%
1 472
+4%
1 496
+2%
1 557
+4%
1 564
+0%
1 665
+6%
1 666
+0%
1 612
-3%
Gross Profit
Cost of Revenue
(626)
(624)
(620)
(622)
(609)
(662)
(677)
(696)
(727)
(688)
(707)
(736)
(773)
(816)
(791)
(750)
(735)
(711)
(732)
(739)
(727)
(812)
(865)
(925)
(891)
(922)
(942)
(995)
(1 103)
(1 095)
(1 095)
(1 076)
(1 070)
(1 187)
(1 238)
(1 256)
(1 334)
(1 312)
(1 378)
(1 359)
(1 326)
Gross Profit
165
N/A
178
+8%
195
+9%
201
+3%
188
-7%
185
-2%
181
-2%
171
-5%
166
-3%
154
-7%
149
-3%
152
+2%
156
+3%
169
+8%
171
+1%
179
+4%
200
+12%
197
-2%
202
+3%
181
-10%
164
-9%
182
+11%
190
+4%
219
+15%
228
+4%
199
-13%
201
+1%
208
+3%
195
-6%
195
0%
204
+5%
181
-11%
210
+16%
232
+11%
235
+1%
241
+3%
223
-7%
252
+13%
287
+14%
307
+7%
286
-7%
Operating Income
Operating Expenses
(75)
(81)
(82)
(94)
(102)
(108)
(114)
(108)
(105)
(104)
(106)
(105)
(110)
(126)
(108)
(111)
(107)
(114)
(116)
(126)
(119)
(124)
(128)
(116)
(126)
(114)
(96)
(101)
(107)
(113)
(122)
(133)
(156)
(163)
(172)
(164)
(142)
(149)
(137)
(142)
(146)
Selling, General & Administrative
(78)
(85)
(85)
(97)
(106)
(111)
(119)
(113)
(110)
(104)
(111)
(112)
(120)
(126)
(119)
(121)
(114)
(112)
(124)
(133)
(125)
(121)
(133)
(129)
(137)
(120)
(121)
(121)
(124)
(121)
(137)
(146)
(163)
(167)
(189)
(190)
(183)
(174)
(173)
(169)
(169)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
0
0
0
(8)
0
0
0
(9)
0
0
0
(8)
0
0
0
(7)
0
0
0
(8)
0
0
0
Other Operating Expenses
3
4
4
3
4
4
5
5
6
0
6
7
11
0
11
10
6
6
8
6
6
5
5
13
11
14
24
20
17
16
15
13
7
11
17
27
42
33
36
27
23
Operating Income
90
N/A
97
+8%
113
+17%
107
-5%
86
-20%
77
-10%
67
-14%
64
-4%
61
-4%
50
-18%
44
-14%
47
+7%
46
-1%
43
-6%
63
+45%
67
+7%
93
+39%
82
-11%
85
+4%
55
-36%
46
-17%
58
+28%
62
+5%
103
+67%
102
-1%
85
-17%
104
+23%
107
+2%
88
-18%
82
-7%
81
-1%
48
-41%
54
+14%
70
+28%
63
-10%
77
+22%
81
+6%
102
+26%
150
+46%
164
+10%
140
-15%
Pre-Tax Income
Interest Income Expense
(12)
(12)
(12)
(11)
(9)
(7)
(5)
(4)
(3)
(4)
(4)
(4)
(9)
(18)
(33)
(45)
(60)
(34)
(28)
(9)
10
4
2
(10)
(21)
(22)
(28)
(28)
(18)
(18)
(19)
(20)
(22)
(22)
(25)
(24)
(22)
(20)
(18)
(18)
(19)
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
8
8
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
(0)
0
(0)
(0)
(0)
5
(0)
0
0
12
0
0
0
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
79
N/A
84
+7%
102
+20%
97
-5%
77
-20%
70
-9%
61
-13%
60
-2%
58
-4%
52
-10%
39
-25%
43
+9%
37
-13%
37
-2%
29
-20%
22
-24%
33
+49%
48
+45%
57
+19%
46
-20%
55
+21%
63
+13%
63
+1%
93
+48%
89
-4%
71
-20%
77
+8%
79
+3%
70
-11%
64
-9%
63
-2%
28
-55%
32
+14%
47
+48%
38
-19%
53
+37%
59
+12%
82
+39%
131
+60%
146
+11%
120
-18%
Net Income
Tax Provision
(16)
(17)
(21)
(19)
(14)
(11)
(8)
(8)
(8)
(8)
(7)
(6)
(7)
(12)
(12)
(14)
(16)
(12)
(13)
(9)
(6)
(7)
(4)
(7)
(1)
3
(2)
(4)
(12)
(9)
(8)
(5)
(5)
(7)
(3)
(2)
0
1
(12)
(14)
(14)
Income from Continuing Operations
63
68
81
77
63
59
54
52
50
44
32
37
30
25
18
8
18
36
45
37
49
56
59
86
89
74
74
74
59
55
55
23
27
40
36
50
59
83
119
133
106
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)
Net Income (Common)
63
N/A
68
+8%
81
+19%
77
-4%
63
-18%
59
-6%
54
-9%
52
-4%
50
-3%
44
-11%
32
-28%
37
+16%
30
-19%
25
-18%
18
-29%
8
-52%
18
+108%
36
+105%
45
+24%
37
-17%
49
+34%
56
+14%
59
+4%
86
+47%
89
+3%
74
-16%
74
+1%
74
+0%
59
-21%
55
-6%
54
-1%
23
-58%
27
+19%
40
+49%
36
-11%
50
+41%
59
+17%
83
+40%
119
+44%
133
+11%
106
-20%
EPS (Diluted)
0.2
N/A
0.26
+30%
0.27
+4%
0.21
-22%
0.15
-29%
0.16
+7%
0.14
-12%
0.13
-7%
0.12
-8%
0.11
-8%
0.08
-27%
0.09
+12%
0.07
-22%
0.06
-14%
0.04
-33%
0.02
-50%
0.04
+100%
0.08
+100%
0.1
+25%
0.08
-20%
0.11
+38%
0.13
+18%
0.13
N/A
0.15
+15%
0.17
+13%
0.14
-18%
0.14
N/A
0.14
N/A
0.11
-21%
0.1
-9%
0.1
N/A
0.04
-60%
0.04
N/A
0.07
+75%
0.07
N/A
0.07
N/A
0.1
+43%
0.12
+20%
0.18
+50%
0.21
+17%
0.17
-19%