Watchlist Manager

Watchlist

Price: 0.31 THB -6.06%

Market Cap: ฿330.7m

C	Charn Issara Development PCL SET:CI	TH
R	Reklaim Ltd OTC:MYIDF	CA
T	Thumzup Media Corp OTC:TZUP	US
C	Cardinal Infrastructure Group Inc NASDAQ:CDNL	US
F	Fund.Com Inc OTC:FNDM	US
E	Energoinstal SA WSE:ENI	PL
A	American Atomics Inc OTC:GNEMF	CA

Income Statement

Currency: THB

	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	Dec-2025
Revenue
Interest Expense	13	12	11	9	11	12	15	18	18	21	24	28	33	36	37	35	32	29	24	23	21	27	39	52	66	74	73	73	72	74	79	83	90	101	112	117	114	105	93	81	67	54	45	40	41	48	52	58	63	73	87	97	112	109	105	105	101	110	118	126	133	132	125	121	116	148	182	277	330	352	378	332	323	313	300	292	295	329	359	382	397	375	370	395	419	0	0	0	0
Revenue	891 N/A	876 -2%	917 +5%	947 +3%	511 -46%	629 +23%	775 +23%	903 +17%	1 037 +15%	1 103 +6%	1 017 -8%	927 -9%	710 -23%	549 -23%	634 +16%	671 +6%	866 +29%	1 073 +24%	1 103 +3%	1 109 +1%	1 056 -5%	1 040 -2%	1 122 +8%	1 122 +0%	1 012 -10%	1 222 +21%	1 053 -14%	1 011 -4%	1 040 +3%	633 -39%	550 -13%	602 +9%	1 045 +74%	1 317 +26%	1 843 +40%	2 250 +22%	2 061 -8%	1 926 -7%	1 581 -18%	1 303 -18%	1 056 -19%	944 -11%	1 029 +9%	863 -16%	1 587 +84%	1 982 +25%	2 115 +7%	2 261 +7%	2 584 +14%	2 958 +14%	3 251 +10%	3 303 +2%	2 519 -24%	2 009 -20%	1 692 -16%	1 911 +13%	2 129 +11%	2 322 +9%	2 483 +7%	2 478 0%	2 848 +15%	2 592 -9%	2 261 -13%	1 949 -14%	1 406 -28%	1 247 -11%	1 022 -18%	1 221 +19%	1 243 +2%	1 523 +23%	1 844 +21%	1 683 -9%	1 918 +14%	1 803 -6%	1 836 +2%	1 876 +2%	1 956 +4%	2 042 +4%	2 163 +6%	2 147 -1%	1 888 -12%	2 254 +19%	2 325 +3%	2 776 +19%	2 779 +0%	2 497 -10%	2 161 -13%	1 785 -17%	1 762 -1%
Gross Profit
Cost of Revenue	(767)	(759)	(793)	(816)	(356)	(439)	(549)	(640)	(759)	(824)	(751)	(665)	(468)	(344)	(381)	(430)	(526)	(610)	(632)	(627)	(598)	(630)	(613)	(633)	(612)	(751)	(733)	(701)	(713)	(413)	(353)	(383)	(678)	(862)	(1 188)	(1 437)	(1 306)	(1 207)	(991)	(833)	(692)	(664)	(799)	(693)	(1 085)	(1 281)	(1 278)	(1 381)	(1 720)	(2 014)	(2 257)	(2 303)	(1 775)	(1 460)	(1 266)	(1 414)	(1 492)	(1 673)	(1 794)	(1 838)	(2 152)	(1 966)	(1 763)	(1 558)	(1 247)	(1 148)	(1 010)	(1 070)	(1 063)	(1 253)	(1 476)	(1 416)	(1 545)	(1 465)	(1 445)	(1 464)	(1 525)	(1 524)	(1 609)	(1 594)	(1 407)	(1 609)	(1 676)	(1 969)	(1 979)	(1 809)	(1 578)	(1 344)	(1 323)
Gross Profit	123 N/A	117 -5%	125 +7%	131 +5%	155 +19%	190 +22%	226 +19%	263 +16%	278 +6%	279 +0%	266 -5%	262 -1%	242 -8%	205 -15%	252 +23%	241 -5%	340 +41%	463 +36%	471 +2%	482 +2%	459 -5%	409 -11%	509 +24%	489 -4%	400 -18%	471 +18%	320 -32%	310 -3%	327 +6%	220 -33%	197 -11%	219 +11%	367 +68%	455 +24%	655 +44%	813 +24%	755 -7%	719 -5%	590 -18%	470 -20%	364 -22%	280 -23%	230 -18%	170 -26%	502 +195%	701 +39%	838 +20%	880 +5%	864 -2%	945 +9%	994 +5%	1 000 +1%	744 -26%	549 -26%	426 -22%	497 +17%	637 +28%	649 +2%	689 +6%	641 -7%	696 +9%	625 -10%	498 -20%	391 -22%	159 -59%	99 -38%	12 -88%	150 +1 139%	180 +20%	270 +50%	368 +36%	267 -28%	372 +40%	338 -9%	391 +16%	411 +5%	430 +5%	518 +20%	554 +7%	554 0%	482 -13%	645 +34%	649 +1%	807 +24%	800 -1%	688 -14%	583 -15%	441 -24%	439 -1%
Operating Income
Operating Expenses	(23)	(32)	(39)	(55)	(109)	(104)	(128)	(124)	(172)	(168)	(163)	(178)	(169)	(116)	(143)	(185)	(242)	(272)	(270)	(240)	(262)	(243)	(238)	(241)	(237)	(201)	(207)	(215)	(260)	(251)	(251)	(267)	(277)	(300)	(353)	(400)	(393)	(421)	(434)	260	240	251	283	(412)	(465)	(481)	(517)	(538)	(500)	(526)	(560)	(575)	(669)	(673)	(667)	(675)	(615)	(577)	(625)	(658)	(822)	(547)	(485)	(436)	110	154	234	272	(325)	(303)	(348)	(92)	(164)	(196)	(228)	(424)	(427)	(428)	(445)	(318)	(288)	(304)	(302)	(558)	(605)	(552)	(461)	(396)	(342)
Selling, General & Administrative	(73)	(79)	(99)	(108)	(134)	(129)	(143)	(154)	(210)	(213)	(220)	(221)	(220)	(169)	(190)	(240)	(309)	(344)	(340)	(305)	(310)	(274)	(270)	(274)	(279)	(252)	(259)	(265)	(314)	(304)	(307)	(319)	(333)	(366)	(420)	(457)	(442)	(469)	(484)	(562)	(571)	(570)	(537)	(469)	(495)	(581)	(615)	(635)	(636)	(673)	(718)	(734)	(757)	(770)	(771)	(798)	(700)	(707)	(741)	(762)	(865)	(876)	(822)	(774)	(738)	(707)	(624)	(585)	(509)	(479)	(527)	(530)	(544)	(577)	(610)	(635)	(645)	(650)	(666)	(666)	(649)	(672)	(666)	(722)	(737)	(714)	(688)	(628)	(605)
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	(10)	0	0	0	(12)	0	0	0	(14)	0	0	0	(14)	0	0	0	(15)	0	0	0	0	0	0	0	0	0	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	50	48	60	53	24	25	15	31	38	45	57	43	50	53	47	55	67	72	70	65	48	30	31	31	42	51	51	50	54	53	55	52	56	66	67	57	49	48	50	823	821	822	820	57	41	99	98	97	150	147	158	159	102	97	105	123	99	130	117	104	43	329	337	339	848	860	857	857	184	176	179	438	380	381	382	212	219	222	222	348	361	368	364	164	132	162	227	232	263
Operating Income	100 N/A	85 -15%	86 +1%	76 -12%	46 -39%	86 +86%	98 +14%	140 +42%	106 -24%	111 +5%	103 -7%	84 -18%	72 -14%	89 +23%	110 +23%	56 -49%	98 +76%	191 +95%	201 +5%	243 +21%	196 -19%	167 -15%	271 +63%	248 -9%	163 -34%	270 +66%	113 -58%	96 -15%	67 -30%	(31) N/A	(54) -76%	(48) +12%	90 N/A	155 +72%	302 +94%	413 +37%	362 -12%	298 -18%	156 -48%	730 +368%	604 -17%	531 -12%	513 -4%	(242) N/A	37 N/A	219 +489%	320 +46%	342 +7%	364 +7%	419 +15%	434 +4%	425 -2%	75 -82%	(125) N/A	(240) -93%	(178) +26%	21 N/A	73 +242%	64 -12%	(17) N/A	(126) -634%	78 N/A	14 -82%	(45) N/A	269 N/A	253 -6%	246 -3%	423 +72%	(145) N/A	(32) +78%	20 N/A	174 +776%	208 +20%	142 -32%	163 +15%	(12) N/A	4 N/A	90 +2 406%	110 +21%	235 +114%	194 -18%	341 +76%	347 +2%	250 -28%	195 -22%	136 -30%	122 -11%	45 -63%	97 +114%
Pre-Tax Income
Interest Income Expense	(13)	(28)	(27)	(25)	9	(12)	(15)	(18)	1	(21)	(24)	(28)	(14)	(36)	(37)	(35)	(11)	(26)	(19)	(17)	1	(20)	(34)	(48)	(40)	(71)	(70)	(70)	(48)	(46)	(51)	(54)	(63)	(67)	(72)	(72)	(88)	(61)	(49)	(26)	(16)	6	14	16	23	16	23	17	4	(7)	(22)	(36)	(45)	(40)	(32)	(27)	26	19	2	32	(5)	(1)	14	(17)	(96)	(146)	(196)	(310)	(326)	(355)	(382)	(336)	(322)	(312)	(299)	(291)	(294)	(328)	(358)	(380)	(396)	(374)	(371)	(398)	(427)	(453)	(460)	(443)	(447)
Non-Reccuring Items	(16)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6	7	0	0	1	0	0	0	11	11	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	(3)	(1)	(1)	1	(1)	(6)	(8)	(9)	(5)	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	429	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	(0)	0	(0)	0	(0)	0	(0)	(0)	(0)	0	(0)	0	(0)	0	(0)	(0)	(0)	0	(0)	0	0	0	0	(0)	(0)	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	(0)	(0)	(0)	25	430	429	429	33	(0)	0	0	296	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	0	1	(0)	1	1	(0)	0	(16)	(17)
Pre-Tax Income	71 N/A	58 -19%	59 +3%	50 -15%	55 +10%	75 +35%	83 +11%	122 +47%	107 -12%	90 -16%	79 -12%	56 -29%	58 +4%	53 -9%	73 +37%	21 -71%	87 +314%	165 +89%	182 +10%	226 +24%	198 -12%	146 -26%	237 +62%	206 -13%	130 -37%	200 +53%	43 -78%	27 -38%	19 -27%	(77) N/A	(106) -38%	(92) +13%	38 N/A	88 +136%	230 +160%	341 +49%	275 -20%	236 -14%	107 -55%	705 +557%	588 -17%	537 -9%	526 -2%	(226) N/A	60 N/A	235 +294%	343 +46%	358 +4%	369 +3%	412 +12%	411 0%	389 -5%	485 +25%	265 -45%	157 -41%	225 +43%	80 -64%	92 +15%	67 -27%	15 -77%	165 +985%	77 -53%	27 -64%	(62) N/A	173 N/A	104 -40%	47 -55%	112 +140%	(472) N/A	(386) +18%	(362) +6%	(167) +54%	(122) +27%	(179) -47%	(141) +21%	(303) -114%	(290) +4%	(239) +18%	(248) -4%	(146) +41%	(202) -39%	(32) +84%	(24) +26%	(147) -518%	(232) -58%	(317) -37%	(338) -7%	(414) -22%	(367) +11%
Net Income
Tax Provision	(2)	(2)	(1)	(2)	(9)	(15)	(18)	(25)	(27)	(22)	(25)	(21)	(19)	(20)	(21)	(29)	(29)	(42)	(47)	(36)	(27)	(28)	(28)	(27)	(30)	(17)	(16)	(20)	(13)	(18)	(9)	(9)	(45)	(50)	(75)	(97)	(61)	(60)	(34)	(209)	(191)	(182)	(177)	35	(33)	(53)	(56)	(71)	(75)	(93)	(123)	(117)	(162)	(126)	(91)	(99)	(35)	(41)	(45)	(30)	(40)	(29)	(24)	(25)	15	30	43	40	85	86	80	42	22	22	29	54	34	4	(17)	(99)	(104)	(126)	(159)	(74)	(58)	(73)	(9)	7	16
Income from Continuing Operations	69	56	58	49	47	59	65	97	80	67	54	36	39	34	52	(8)	58	124	136	190	171	119	210	179	100	182	27	7	7	(95)	(115)	(101)	(8)	39	155	244	213	177	74	496	397	356	349	(191)	27	182	288	287	293	319	288	272	323	138	66	127	45	51	22	(14)	125	48	3	(87)	188	134	90	152	(387)	(300)	(283)	(125)	(99)	(157)	(113)	(249)	(256)	(235)	(265)	(245)	(306)	(158)	(183)	(221)	(290)	(390)	(347)	(407)	(352)
Income to Minority Interest	1	4	8	9	(6)	(15)	(20)	(29)	(14)	(2)	6	17	15	18	0	7	(38)	(73)	(79)	(89)	(79)	(57)	(96)	(86)	(46)	(51)	5	7	(24)	11	24	23	(12)	(29)	(68)	(104)	(92)	(77)	(46)	(121)	(94)	(79)	(70)	46	(47)	(106)	(164)	(167)	(162)	(204)	(201)	(200)	(164)	(67)	(28)	(51)	(26)	(36)	(26)	3	(43)	(21)	(9)	2	82	106	115	89	59	44	41	36	55	60	58	69	57	53	60	61	85	33	23	18	25	62	72	100	89
Net Income (Common)	70 N/A	60 -15%	66 +11%	58 -12%	41 -30%	45 +10%	45 +0%	67 +50%	66 -3%	65 0%	60 -8%	53 -12%	54 +1%	52 -3%	52 +1%	(1) N/A	21 N/A	51 +143%	57 +12%	101 +77%	92 -8%	62 -33%	113 +83%	93 -18%	54 -42%	132 +144%	32 -76%	14 -57%	(18) N/A	(84) -372%	(90) -7%	(78) +14%	(20) +75%	10 N/A	87 +796%	140 +61%	121 -13%	99 -18%	27 -73%	375 +1 277%	303 -19%	276 -9%	280 +1%	(145) N/A	(21) +86%	77 N/A	124 +62%	120 -3%	132 +10%	115 -13%	88 -24%	71 -19%	159 +123%	71 -55%	38 -47%	76 +101%	19 -76%	15 -21%	(4) N/A	(12) -216%	82 N/A	27 -67%	(6) N/A	(84) -1 309%	271 N/A	240 -11%	205 -15%	241 +17%	(328) N/A	(256) +22%	(242) +5%	(89) +63%	(45) +50%	(97) -117%	(55) +44%	(179) -229%	(200) -11%	(182) +9%	(206) -13%	(184) +10%	(222) -20%	(125) +43%	(160) -27%	(203) -27%	(264) -30%	(328) -24%	(276) +16%	(307) -11%	(263) +14%
EPS (Diluted)	0.08 N/A	0.06 -25%	0.07 +17%	0.06 -14%	0.05 -17%	0.05 N/A	0.05 N/A	0.08 +60%	0.07 -12%	0.08 +14%	0.07 -12%	0.06 -14%	0.06 N/A	0.05 -17%	0.05 N/A	-0.01 N/A	0.02 N/A	0.06 +200%	0.07 +17%	0.12 +71%	0.1 -17%	0.07 -30%	0.13 +86%	0.11 -15%	0.06 -45%	0.15 +150%	0.03 -80%	0.01 -67%	-0.02 N/A	-0.1 -400%	-0.1 N/A	-0.09 +10%	-0.02 +78%	0.01 N/A	0.08 +700%	0.14 +75%	0.14 N/A	0.11 -21%	0.03 -73%	0.42 +1 300%	0.34 -19%	0.3 -12%	0.31 +3%	-0.16 N/A	-0.02 +88%	0.09 N/A	0.14 +56%	0.13 -7%	0.15 +15%	0.13 -13%	0.1 -23%	0.09 -10%	0.18 +100%	0.08 -56%	0.04 -50%	0.08 +100%	0.02 -75%	0.02 N/A	0 N/A	-0.01 N/A	0.09 N/A	0.03 -67%	0 N/A	-0.07 N/A	0.25 N/A	0.23 -8%	0.19 -17%	0.23 +21%	-0.31 N/A	-0.24 +23%	-0.23 +4%	-0.08 +65%	-0.04 +50%	-0.09 -125%	-0.05 +44%	-0.17 -240%	-0.19 -12%	-0.17 +11%	-0.19 -12%	-0.17 +11%	-0.21 -24%	-0.12 +43%	-0.15 -25%	-0.19 -27%	-0.25 -32%	-0.31 -24%	-0.26 +16%	-0.29 -12%	-0.25 +14%

Income Statement Balance Sheet Cash Flow Statement

Charn Issara Development PCL
SET:CI

Income Statement

Earnings Waterfall
Charn Issara Development PCL

Income Statement
Charn Issara Development PCL

See Also

Company

Help

Tools

Stocks

Charn Issara Development PCL SET:CI

Income Statement

Earnings Waterfall Charn Issara Development PCL

Income Statement Charn Issara Development PCL

See Also

Company

Help

Tools

Stocks

Charn Issara Development PCL
SET:CI

Earnings Waterfall
Charn Issara Development PCL

Income Statement
Charn Issara Development PCL