CMO Income Statement - CMO PCL - Alpha Spread

C

Watchlist Manager

Watchlist

Price: 0.61 THB

Market Cap: ฿260m

Metric	FY2016 Dec 2016	FY2017 Dec 2017	FY2018 Dec 2018	FY2019 Dec 2019	FY2020 Dec 2020	FY2021 Dec 2021	FY2022 Dec 2022	FY2023 Dec 2023	FY2024 Dec 2024	FY2025 Dec 2025
Revenue	1.2B	1.4B	1.4B	1.3B	718m	484m	1.2B	1.3B	1.2B	1.4B
Cost of Revenue	(998m)	(1B)	(1.1B)	(1.1B)	(694.8m)	(459.7m)	(970.9m)	(1.1B)	(975.2m)	(1B)
Gross Profit	201.6m	319m	348.7m	281.8m	23.2m	24.3m	217.8m	204.8m	272.4m	396m
Operating Expenses	(192.3m)	(191m)	(201.9m)	(201.2m)	(193.3m)	(128.9m)	(221.7m)	(303.5m)	(294.7m)	(300.4m)
Selling, General & Administrative	(205.9m)	(205.2m)	(211.1m)	(214.8m)	(202.5m)	(140.4m)	(228m)	(315.7m)	(303.7m)	(313.3m)
Other Operating Expenses	13.6m	14.2m	9.2m	13.6m	9.3m	11.4m	6.2m	12.2m	9m	12.9m
Operating Income	9.3m	128m	146.8m	80.6m	(170.1m)	(104.7m)	(3.9m)	(98.7m)	(22.3m)	95.6m
Net Interest Income (Expense)	(39.8m)	(61.7m)	(55m)	23.4m	(21m)	(21.2m)	(20.1m)	(27m)	(20.5m)	(17m)
Interest Expense	28m	25.4m	24.3m	22.3m	21m	21.2m	20.1m	27m	20.5m	17m
Non-Recurring Items	—	—	—	13.1m	20.2m	—	—	(19.2m)	—	—
Pre-Tax Income	(30.5m)	66.3m	91.8m	117.1m	(170.8m)	(125.9m)	(24m)	(144.9m)	(42.8m)	78.6m
Tax Provision	(1.6m)	(22.7m)	(26.8m)	(11.6m)	37.7m	8.5m	(2.6m)	(11.6m)	(42.4m)	(22m)
Income from Continuing Operations	(32m)	43.6m	65m	105.5m	(133.2m)	(117.4m)	(26.6m)	(156.5m)	(85.2m)	56.7m
Income to Minority Interest	(11.3m)	(7.4m)	(12m)	(11.1m)	3.2m	(3.1m)	(4.8m)	(12.7m)	(12.7m)	(23.9m)
Net Income	(43.4m)	36.2m	52.9m	94.4m	(130m)	(120.5m)	(31.4m)	(169.2m)	(97.9m)	32.7m
EPS (Diluted)	(0.18)	0.14	0.21	0.37	(0.39)	(0.36)	(0.09)	(0.46)	(0.23)	0.08

Continue CMO Research

Relative Valuation

Wall St Estimates

Financial Statements

Join 361,500+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Valuation Backtest Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.