E

Energy Absolute PCL
SET:EA

Watchlist Manager
Energy Absolute PCL
SET:EA
Watchlist
Price: 2.72 THB -3.55% Market Closed
Market Cap: 20.2B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-34%
5Y
-16%
10Y
+63%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Energy Absolute PCL

Revenue
14B THB
Cost of Revenue
-11.9B THB
Gross Profit
2.1B THB
Operating Expenses
-4.8B THB
Operating Income
-2.7B THB
Other Expenses
-4B THB
Net Income
-6.7B THB

Income Statement
Energy Absolute PCL

Rotate your device to view
Income Statement
Currency: THB
Jun-2008 Mar-2009 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
1
1
5
8
12
18
17
20
26
29
38
46
49
62
117
188
257
328
381
472
571
646
698
787
901
995
1 059
1 080
1 112
1 184
1 224
1 228
1 191
1 086
1 061
1 114
1 202
1 386
1 556
1 623
1 662
1 637
1 595
1 566
1 468
1 388
1 307
1 273
1 309
1 413
1 587
1 798
2 034
2 287
2 448
2 558
2 679
2 699
2 604
0
0
Revenue
1 318
N/A
1 306
-1%
1 286
-1%
2 592
+101%
4 113
+59%
5 345
+30%
5 778
+8%
5 564
-4%
4 886
-12%
4 440
-9%
3 706
-17%
3 445
-7%
3 495
+1%
3 936
+13%
5 039
+28%
6 002
+19%
6 960
+16%
7 583
+9%
7 499
-1%
8 210
+9%
8 634
+5%
9 197
+7%
9 630
+5%
10 259
+7%
10 529
+3%
10 392
-1%
10 602
+2%
10 402
-2%
10 954
+5%
11 580
+6%
11 863
+2%
11 837
0%
11 700
-1%
11 552
-1%
11 709
+1%
12 417
+6%
13 560
+9%
14 887
+10%
16 533
+11%
17 047
+3%
16 717
-2%
17 080
+2%
17 050
0%
17 846
+5%
19 112
+7%
20 174
+6%
20 212
+0%
20 684
+2%
21 336
+3%
25 355
+19%
29 509
+16%
31 993
+8%
33 605
+5%
30 074
-11%
26 967
-10%
23 505
-13%
20 141
-14%
18 128
-10%
15 765
-13%
14 459
-8%
14 031
-3%
Gross Profit
Cost of Revenue
(1 279)
(1 220)
(1 184)
(2 443)
(3 934)
(5 193)
(5 650)
(5 422)
(4 728)
(4 206)
(3 445)
(3 137)
(3 137)
(3 457)
(4 087)
(4 591)
(5 110)
(5 338)
(5 073)
(5 275)
(5 276)
(5 446)
(5 677)
(5 964)
(6 025)
(5 637)
(5 530)
(5 377)
(5 621)
(6 046)
(6 174)
(5 991)
(5 735)
(5 573)
(5 697)
(5 980)
(6 428)
(6 752)
(7 937)
(8 519)
(8 749)
(9 271)
(9 160)
(10 017)
(10 875)
(11 893)
(12 243)
(12 851)
(14 072)
(17 394)
(20 084)
(21 161)
(22 074)
(19 695)
(18 370)
(16 454)
(13 885)
(15 311)
(13 075)
(12 522)
(11 928)
Gross Profit
39
N/A
85
+120%
103
+20%
149
+45%
179
+20%
153
-15%
128
-16%
142
+11%
158
+11%
234
+48%
261
+12%
308
+18%
358
+16%
480
+34%
953
+98%
1 411
+48%
1 850
+31%
2 245
+21%
2 426
+8%
2 935
+21%
3 358
+14%
3 751
+12%
3 953
+5%
4 295
+9%
4 504
+5%
4 755
+6%
5 072
+7%
5 025
-1%
5 333
+6%
5 534
+4%
5 689
+3%
5 846
+3%
5 965
+2%
5 979
+0%
6 011
+1%
6 437
+7%
7 132
+11%
8 134
+14%
8 596
+6%
8 528
-1%
7 968
-7%
7 808
-2%
7 890
+1%
7 829
-1%
8 237
+5%
8 280
+1%
7 969
-4%
7 833
-2%
7 265
-7%
7 961
+10%
9 425
+18%
10 833
+15%
11 532
+6%
10 380
-10%
8 597
-17%
7 050
-18%
6 256
-11%
2 817
-55%
2 690
-4%
1 937
-28%
2 104
+9%
Operating Income
Operating Expenses
(13)
(14)
(29)
(68)
(112)
(74)
(84)
(71)
(55)
(97)
(97)
(97)
(123)
(171)
(180)
(227)
(237)
(287)
(297)
(381)
(349)
(389)
(406)
(370)
(437)
(458)
(420)
(431)
(500)
(667)
252
122
106
(899)
(793)
(813)
(803)
(946)
(952)
(1 062)
(1 155)
(1 278)
(1 357)
(1 276)
(1 374)
(1 437)
(1 391)
(1 530)
(1 446)
(1 427)
(1 475)
(1 454)
(1 433)
(715)
(2 015)
(2 121)
(1 611)
(4 106)
(7 534)
(4 722)
(4 822)
Selling, General & Administrative
(13)
(15)
(29)
(69)
(115)
(160)
(173)
(166)
(152)
(137)
(134)
(140)
(165)
(191)
(207)
(250)
(269)
(288)
(323)
(406)
(404)
(377)
(418)
(379)
(408)
(458)
(487)
(506)
(570)
(667)
(712)
(849)
(867)
(801)
(834)
(860)
(863)
(946)
(1 018)
(1 101)
(1 180)
(1 278)
(1 357)
(1 276)
(1 374)
(1 437)
(1 391)
(1 530)
(1 446)
(1 427)
(1 475)
(1 454)
(1 433)
(1 387)
(1 343)
(1 449)
(1 611)
(4 113)
(4 175)
(4 716)
(4 816)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
0
0
0
0
0
0
0
(26)
0
0
0
0
0
0
0
0
0
0
0
(99)
0
0
0
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
0
0
0
2
3
86
89
95
97
39
37
42
42
27
27
22
31
0
26
25
55
15
11
9
(29)
0
67
74
71
0
964
971
973
0
41
48
60
0
65
39
25
0
0
0
0
0
0
0
0
0
0
0
0
672
(672)
(672)
0
6
(3 359)
(6)
(6)
Operating Income
26
N/A
71
+177%
74
+4%
81
+10%
67
-18%
79
+18%
45
-43%
71
+58%
103
+45%
137
+33%
165
+20%
211
+28%
235
+11%
308
+31%
772
+151%
1 184
+53%
1 613
+36%
1 958
+21%
2 128
+9%
2 554
+20%
3 009
+18%
3 362
+12%
3 547
+5%
3 925
+11%
4 067
+4%
4 297
+6%
4 652
+8%
4 593
-1%
4 833
+5%
4 867
+1%
5 941
+22%
5 968
+0%
6 071
+2%
5 079
-16%
5 219
+3%
5 625
+8%
6 329
+13%
7 189
+14%
7 644
+6%
7 466
-2%
6 813
-9%
6 530
-4%
6 534
+0%
6 553
+0%
6 863
+5%
6 843
0%
6 578
-4%
6 303
-4%
5 819
-8%
6 534
+12%
7 950
+22%
9 379
+18%
10 099
+8%
9 664
-4%
6 582
-32%
4 929
-25%
4 645
-6%
(1 289)
N/A
(4 844)
-276%
(2 785)
+43%
(2 718)
+2%
Pre-Tax Income
Interest Income Expense
(1)
(1)
(5)
(8)
(12)
(18)
(17)
(20)
(26)
(29)
(38)
(46)
(49)
(62)
(117)
(188)
(258)
(328)
(381)
(472)
(571)
(646)
(693)
(815)
(979)
(1 097)
(1 145)
(1 120)
(1 104)
(1 186)
(1 232)
(1 260)
(1 068)
(927)
(851)
(788)
(1 121)
(1 240)
(1 430)
(1 605)
(1 532)
(1 620)
(1 618)
(1 575)
(1 455)
(1 295)
(1 211)
(1 145)
(1 138)
(1 174)
(1 323)
(1 398)
(1 699)
(1 369)
(2 211)
(2 578)
(2 896)
(3 506)
(4 150)
(4 075)
(3 713)
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
895
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(672)
(671)
0
0
0
(3 353)
0
(3 419)
(3 886)
Total Other Income
(0)
(0)
(0)
(2)
0
0
0
0
0
(1)
36
36
36
36
(0)
0
0
0
0
0
0
0
0
0
0
47
0
0
0
94
0
0
0
44
0
0
0
68
29
77
104
120
94
58
169
384
457
503
2 279
2 192
2 126
2 143
1 490
111
1 608
1 601
428
151
328
433
537
Pre-Tax Income
25
N/A
70
+182%
69
-1%
74
+6%
54
-26%
61
+12%
28
-55%
51
+86%
76
+49%
107
+40%
162
+52%
201
+24%
221
+10%
282
+28%
656
+133%
996
+52%
1 355
+36%
1 630
+20%
1 747
+7%
2 082
+19%
2 439
+17%
2 716
+11%
2 854
+5%
3 111
+9%
3 088
-1%
3 247
+5%
3 507
+8%
3 474
-1%
3 729
+7%
3 775
+1%
4 710
+25%
4 708
0%
5 004
+6%
5 091
+2%
4 367
-14%
4 837
+11%
5 208
+8%
6 016
+16%
6 243
+4%
5 937
-5%
5 385
-9%
5 029
-7%
5 010
0%
5 036
+1%
5 577
+11%
5 933
+6%
5 824
-2%
5 661
-3%
6 960
+23%
7 552
+8%
8 752
+16%
10 125
+16%
9 218
-9%
7 736
-16%
5 978
-23%
3 952
-34%
2 177
-45%
(7 998)
N/A
(8 666)
-8%
(9 846)
-14%
(9 780)
+1%
Net Income
Tax Provision
(7)
(12)
(2)
(4)
(3)
0
2
4
3
0
(7)
(13)
(11)
(15)
(12)
(4)
(18)
(20)
(18)
(20)
(34)
(28)
(35)
(41)
(16)
6
14
22
24
42
50
58
46
(29)
(30)
(42)
(25)
11
1
(2)
(12)
18
(19)
(24)
(29)
(3)
39
10
(49)
(145)
(248)
(318)
(400)
(236)
(181)
(188)
(138)
(253)
(290)
(268)
(384)
Income from Continuing Operations
18
58
68
70
51
61
29
55
80
107
155
188
210
268
644
992
1 337
1 609
1 730
2 062
2 405
2 688
2 819
3 070
3 073
3 252
3 521
3 495
3 754
3 817
4 760
4 766
5 050
5 061
4 338
4 795
5 182
6 027
6 245
5 934
5 373
5 047
4 991
5 013
5 548
5 929
5 863
5 671
6 911
7 406
8 504
9 807
8 818
7 500
5 797
3 764
2 039
(8 250)
(8 956)
(10 114)
(10 164)
Income to Minority Interest
0
0
0
0
1
2
2
3
1
0
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
25
37
52
(86)
(98)
(98)
(81)
55
78
95
97
157
173
193
155
171
191
289
402
198
54
(184)
(203)
106
378
792
976
3 620
3 690
3 584
3 476
Net Income (Common)
18
N/A
58
+228%
68
+17%
70
+4%
52
-26%
63
+21%
32
-50%
57
+81%
81
+41%
107
+33%
154
+44%
187
+21%
209
+12%
267
+28%
644
+141%
991
+54%
1 336
+35%
1 608
+20%
1 728
+7%
2 061
+19%
2 404
+17%
2 687
+12%
2 818
+5%
3 069
+9%
3 072
+0%
3 252
+6%
3 520
+8%
3 494
-1%
3 752
+7%
3 817
+2%
4 785
+25%
4 803
+0%
5 102
+6%
4 975
-2%
4 239
-15%
4 697
+11%
5 101
+9%
6 082
+19%
6 323
+4%
6 030
-5%
5 470
-9%
5 205
-5%
5 164
-1%
5 206
+1%
5 703
+10%
6 100
+7%
6 055
-1%
5 959
-2%
7 313
+23%
7 604
+4%
8 558
+13%
9 623
+12%
8 615
-10%
7 606
-12%
6 175
-19%
4 557
-26%
3 015
-34%
(4 630)
N/A
(5 266)
-14%
(6 530)
-24%
(6 688)
-2%
EPS (Diluted)
0.01
N/A
0.02
+100%
0.02
N/A
0.02
N/A
0.01
-50%
0.02
+100%
0
N/A
0.01
N/A
0.02
+100%
0.03
+50%
0.04
+33%
0.05
+25%
0.06
+20%
0.07
+17%
0.17
+143%
0.26
+53%
0.35
+35%
0.43
+23%
0.47
+9%
0.56
+19%
0.65
+16%
0.72
+11%
0.75
+4%
0.82
+9%
0.82
N/A
0.87
+6%
0.94
+8%
0.93
-1%
1
+8%
1.02
+2%
1.28
+25%
1.28
N/A
1.36
+6%
1.33
-2%
1.13
-15%
1.26
+12%
1.37
+9%
1.63
+19%
1.7
+4%
1.62
-5%
1.47
-9%
1.4
-5%
1.39
-1%
1.4
+1%
1.53
+9%
1.13
-26%
1.63
+44%
1.57
-4%
1.97
+25%
1.41
-28%
2.29
+62%
2.58
+13%
2.31
-10%
1.41
-39%
1.15
-18%
0.87
-24%
0.54
-38%
-1
N/A
-0.83
+17%
-0.9
-8%
-1.01
-12%

See Also

Summary
EA intrinsic value, competitors valuation, and company profile.
DCF Valuation
EA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EA stock valuation using valuation multiples.
Wall Street Estimates
EA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

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.