Watchlist Manager

Watchlist

Price: 0.5 THB Market Closed

Market Cap: ฿250.3m

F	FNS Holdings PCL SET:FNS	TH
C	Cantor Equity Partners VI Inc NASDAQ:CEPS	US

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	127	210	228	218	196	174	140	99	73	62	67	86	89	95	98	92	97	97	90	78	62	44	33	27	24	23	21	23	21	20	22	21	23	25	25	26	26	24	20	17	13	13	13	14	18	23	28	35	41	45	51	55	58	59	57	55	53	51	51	52	54	57	60	63	64	64	63	65	73	70	66	62	59	60	62	59	49	42	48	209	59	394	688	787	81	0	0	0	0
Revenue	816 N/A	1 229 +51%	1 508 +23%	1 684 +12%	1 652 -2%	1 523 -8%	1 451 -5%	1 308 -10%	1 203 -8%	1 072 -11%	1 135 +6%	1 182 +4%	1 234 +4%	1 315 +7%	1 292 -2%	1 356 +5%	1 239 -9%	1 112 -10%	925 -17%	685 -26%	824 +20%	317 -62%	314 -1%	353 +12%	375 +6%	367 -2%	302 -18%	259 -14%	300 +16%	305 +2%	287 -6%	221 -23%	215 -3%	202 -6%	220 +9%	353 +60%	468 +33%	495 +6%	423 -15%	269 -36%	253 -6%	85 -66%	151 +78%	157 +4%	161 +3%	230 +42%	290 +26%	398 +37%	493 +24%	479 -3%	470 -2%	469 0%	410 -13%	416 +2%	425 +2%	396 -7%	455 +15%	490 +8%	444 -9%	423 -5%	518 +22%	457 -12%	460 +1%	439 -5%	279 -36%	277 -1%	481 +74%	492 +2%	552 +12%	581 +5%	329 -43%	284 -14%	43 -85%	110 +154%	128 +16%	115 -10%	83 -28%	85 +2%	128 +51%	1 070 +737%	274 -74%	1 843 +573%	2 183 +18%	1 668 -24%	275 -84%	(112) N/A	(460) -310%	(834) -81%	328 N/A
Gross Profit
Cost of Revenue	(152)	(305)	(420)	(535)	(86)	(631)	(610)	(603)	(163)	(669)	(723)	(804)	(256)	(839)	(900)	(910)	(293)	(712)	(584)	(429)	(159)	(314)	(277)	(264)	(99)	(196)	(171)	(177)	(66)	(175)	(180)	(138)	(65)	(100)	(88)	(114)	0	(189)	(197)	(165)	(115)	(110)	(108)	(109)	(119)	(140)	(163)	(201)	(251)	(268)	(278)	(288)	(211)	(268)	(278)	(274)	(238)	(305)	(298)	(294)	(261)	(308)	(317)	(329)	(220)	(283)	(324)	(321)	(284)	(326)	(226)	(176)	(63)	(81)	(89)	(83)	(74)	(72)	(64)	(687)	(134)	(1 183)	(1 431)	(1 039)	(205)	(12)	174	341	(332)
Gross Profit	664 N/A	925 +39%	1 088 +18%	1 150 +6%	1 566 +36%	892 -43%	841 -6%	705 -16%	1 040 +47%	403 -61%	413 +3%	378 -9%	978 +159%	476 -51%	392 -18%	447 +14%	946 +112%	400 -58%	341 -15%	256 -25%	665 +160%	3 -100%	38 +1 246%	89 +136%	277 +211%	172 -38%	131 -24%	82 -38%	234 +186%	130 -44%	106 -18%	84 -21%	150 +79%	102 -32%	132 +29%	239 +81%	0 N/A	306 N/A	225 -26%	104 -54%	138 +33%	(24) N/A	43 N/A	48 +11%	42 -12%	90 +111%	127 +42%	197 +55%	242 +23%	210 -13%	192 -9%	182 -5%	199 +9%	149 -25%	147 -1%	121 -17%	217 +79%	185 -15%	146 -21%	129 -11%	257 +98%	150 -42%	142 -5%	110 -23%	59 -47%	(6) N/A	158 N/A	171 +8%	268 +57%	255 -5%	103 -60%	107 +4%	(20) N/A	29 N/A	39 +34%	32 -18%	9 -72%	12 +39%	64 +429%	383 +495%	140 -63%	659 +370%	751 +14%	629 -16%	70 -89%	(124) N/A	(287) -130%	(492) -72%	(4) +99%
Operating Income
Operating Expenses	(457)	102	(24)	(139)	(751)	(228)	(242)	(262)	(800)	(269)	(295)	(547)	(1 034)	(484)	(610)	(625)	(1 292)	(468)	(319)	(582)	(928)	(432)	(495)	(521)	(603)	(445)	(344)	(166)	(224)	(128)	(147)	(135)	(220)	(151)	(171)	(252)	(423)	(237)	(176)	(122)	(215)	(86)	(100)	(96)	(58)	(54)	32	33	(4)	(9)	(99)	(95)	(100)	(84)	(80)	(77)	(65)	(99)	(114)	(117)	(123)	(143)	(121)	(121)	(53)	(101)	(75)	(87)	(181)	(184)	(186)	(174)	(35)	(73)	(94)	(77)	(29)	(29)	(4)	(174)	(165)	93	(138)	(979)	(375)	(233)	(38)	(19)	(394)
Selling, General & Administrative	(420)	(373)	(336)	(281)	(179)	(194)	(196)	(205)	(161)	(202)	(230)	(251)	(430)	(433)	(559)	(561)	(566)	(539)	(392)	(402)	(371)	(382)	(443)	(468)	(395)	(282)	(183)	(109)	(60)	(57)	(67)	(47)	(76)	(82)	(94)	(124)	(119)	(114)	(111)	(110)	(134)	(119)	(109)	(109)	(106)	(112)	(130)	(133)	(191)	(188)	(172)	(164)	(107)	(99)	(97)	(96)	(92)	(92)	(104)	(104)	(127)	(129)	(116)	(115)	(79)	(103)	(94)	(105)	(130)	(126)	(131)	(127)	(44)	(67)	(85)	(93)	(31)	(29)	(5)	(202)	(166)	(1 149)	(1 422)	(1 541)	(393)	(151)	34	275	(436)
Depreciation & Amortization	(33)	(33)	(33)	(33)	(21)	(21)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(150)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	(4)	508	345	175	(550)	(12)	(24)	(35)	(617)	(46)	(43)	(275)	(582)	(29)	(29)	(42)	(577)	71	73	(180)	(557)	(50)	(52)	(53)	(208)	(163)	(162)	(57)	(164)	(71)	(80)	(88)	(144)	(69)	(77)	(128)	(304)	(122)	(64)	(13)	(81)	33	9	13	48	58	162	165	187	180	74	69	7	14	17	19	28	(7)	(10)	(13)	4	(14)	(5)	(6)	26	2	19	19	(51)	(59)	(56)	(47)	8	(6)	(10)	16	1	0	1	27	1	1 242	1 284	562	18	(82)	(72)	(295)	42
Operating Income	207 N/A	1 027 +396%	1 064 +4%	1 011 -5%	816 -19%	665 -19%	600 -10%	444 -26%	240 -46%	134 -44%	118 -12%	(170) N/A	(57) +67%	(8) +86%	(218) -2 624%	(178) +18%	(346) -94%	(68) +80%	22 N/A	(326) N/A	(263) +19%	(429) -63%	(458) -7%	(432) +6%	(326) +24%	(273) +16%	(213) +22%	(84) +61%	10 N/A	2 -75%	(41) N/A	(51) -25%	(70) -37%	(48) +31%	(39) +20%	(13) +67%	45 N/A	69 +54%	50 -28%	(18) N/A	(77) -328%	(110) -43%	(57) +49%	(48) +16%	(16) +67%	35 N/A	160 +353%	230 +44%	238 +4%	202 -15%	93 -54%	87 -7%	99 +14%	64 -35%	67 +3%	44 -34%	153 +247%	86 -43%	32 -63%	13 -59%	133 +925%	7 -95%	21 +226%	(11) N/A	6 N/A	(107) N/A	83 N/A	84 +2%	87 +3%	71 -19%	(83) N/A	(67) +20%	(55) +17%	(44) +21%	(56) -26%	(45) +18%	(21) +54%	(17) +18%	61 N/A	209 +244%	(24) N/A	752 N/A	613 -18%	(350) N/A	(305) +13%	(357) -17%	(325) +9%	(512) -57%	(398) +22%
Pre-Tax Income
Interest Income Expense	516	(142)	(200)	(223)	(201)	(181)	(138)	(100)	(81)	(307)	(315)	(103)	(2)	97	40	44	(52)	(253)	(290)	(303)	(115)	(250)	(130)	(69)	(9)	(5)	(5)	(7)	3	(11)	(32)	(34)	(96)	(91)	(82)	(77)	(47)	(2)	28	68	154	111	93	81	49	127	155	145	69	169	156	184	39	97	96	75	22	76	72	52	(26)	21	25	31	(71)	(35)	(43)	(5)	(42)	37	26	(15)	(22)	(4)	(45)	(53)	(48)	(15)	12	(375)	(111)	(574)	(893)	(793)	(69)	6	320	511	(291)
Non-Reccuring Items	(1)	0	0	0	0	0	0	0	0	0	0	0	(161)	0	0	(13)	159	0	0	269	(176)	0	0	(105)	(110)	0	0	0	3	0	0	0	23	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	154	0	0	0	0	0	0	0	(24)	0	0	0	(23)	0	0	0	(27)	0	(24)	174	201	201	198	0	(56)	(56)	(56)	(56)	0	0	0	881	(35)	0	0	0	(45)	0	(46)	0	(1)
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	110	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	299	0	299	299	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	110	110	110	0	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	16	16	33	8	0	299	0	0	0	0	0	0	0	(16)	(7)	(7)	(8)	7	(2)
Pre-Tax Income	722 N/A	885 +22%	864 -2%	788 -9%	614 -22%	483 -21%	462 -4%	344 -26%	159 -54%	(173) N/A	(197) -14%	(273) -39%	(219) +19%	89 N/A	(178) N/A	(148) +17%	(240) -62%	(321) -34%	(268) +16%	(360) -34%	(554) -54%	(679) -23%	(588) +13%	(606) -3%	(445) +26%	(278) +37%	(218) +22%	(91) +58%	16 N/A	(9) N/A	(73) -738%	(85) -16%	(143) -68%	(140) +2%	(121) +13%	(90) +26%	(2) +98%	68 N/A	78 +15%	50 -36%	76 +53%	0 -100%	36 +12 033%	33 -9%	33 -1%	162 +394%	314 +94%	375 +19%	572 +53%	481 -16%	359 -25%	381 +6%	138 -64%	161 +17%	163 +1%	119 -27%	151 +27%	163 +7%	104 -36%	65 -38%	85 +31%	28 -67%	47 +69%	20 -57%	(92) N/A	(142) -54%	17 N/A	254 +1 419%	246 -3%	317 +29%	157 -50%	(66) N/A	(100) -52%	(96) +4%	142 N/A	144 +1%	231 +60%	267 +16%	73 -73%	715 +880%	(170) N/A	178 N/A	(280) N/A	(1 158) -314%	(426) +63%	(357) +16%	(59) +83%	6 N/A	(691) N/A
Net Income
Tax Provision	(146)	(199)	(206)	(191)	(137)	(104)	(113)	(73)	(41)	(8)	9	20	44	29	89	72	(20)	(27)	(87)	(70)	(72)	(46)	(44)	(58)	6	(25)	(27)	(31)	(9)	(7)	(1)	7	(7)	(9)	(11)	(30)	(32)	(31)	(41)	(23)	(2)	(2)	6	6	1	(6)	(12)	(13)	(9)	(3)	6	(5)	(7)	(9)	(15)	(10)	(19)	(23)	(17)	(9)	(21)	(11)	(9)	(7)	9	10	(21)	(50)	(23)	(37)	(8)	16	0	(1)	(1)	(1)	0	0	0	11	0	(108)	(167)	(211)	0	57	116	150	0
Income from Continuing Operations	576	686	657	597	478	379	349	271	118	(182)	(188)	(253)	(176)	119	(89)	(76)	(260)	(348)	(355)	(430)	(626)	(725)	(632)	(664)	(439)	(304)	(244)	(122)	6	(15)	(74)	(79)	(150)	(148)	(132)	(120)	(34)	37	37	27	74	(2)	42	39	34	156	302	361	563	478	365	376	131	153	148	109	132	139	87	55	64	17	37	13	(83)	(132)	(5)	204	223	280	149	(50)	(100)	(97)	141	143	231	267	73	726	(170)	70	(447)	(1 370)	(426)	(300)	57	157	(691)
Income to Minority Interest	3	2	1	0	0	0	(9)	(11)	(16)	(13)	(18)	(24)	(7)	(18)	(12)	(14)	(25)	(17)	(5)	(3)	11	15	(7)	(14)	(20)	(21)	(1)	20	13	14	14	7	7	1	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	142	324	585	606	515	353	92	71	20	0
Net Income (Common)	579 N/A	688 +19%	659 -4%	598 -9%	478 -20%	379 -21%	340 -10%	260 -23%	102 -61%	(195) N/A	(206) -6%	(277) -34%	(183) +34%	101 N/A	(101) N/A	(90) +11%	(285) -218%	(327) -15%	(335) -2%	(410) -22%	(615) -50%	(779) -27%	(679) +13%	(719) -6%	(453) +37%	(324) +28%	(265) +18%	(120) +55%	8 N/A	(6) N/A	(60) -908%	(72) -21%	(143) -100%	(147) -3%	(132) +10%	(120) +9%	(34) +72%	37 N/A	44 +20%	38 -14%	74 +97%	17 -77%	60 +251%	58 -2%	56 -3%	175 +210%	316 +81%	370 +17%	563 +52%	478 -15%	365 -24%	376 +3%	131 -65%	153 +17%	148 -3%	109 -26%	132 +21%	139 +5%	87 -37%	55 -36%	64 +16%	17 -74%	37 +122%	13 -66%	(83) N/A	(132) -59%	(5) +97%	204 N/A	223 +10%	280 +25%	161 -43%	(39) N/A	(42) -8%	(58) -37%	16 N/A	18 +12%	105 +498%	113 +7%	73 -35%	868 +1 090%	998 +15%	655 -34%	160 -76%	(855) N/A	(3 048) -257%	(3 183) -4%	(2 848) +11%	(2 799) +2%	(691) +75%
EPS (Diluted)	5.54 N/A	3.95 -29%	3.04 -23%	4 +32%	2.8 -30%	3 +7%	2.65 -12%	2.07 -22%	0.82 -60%	-1.57 N/A	-1.65 -5%	-2.21 -34%	-1.47 +33%	0.82 N/A	-0.8 N/A	-0.71 +11%	-2.28 -221%	-2.62 -15%	-2.66 -2%	-3.29 -24%	-4.94 -50%	-6.25 -27%	-5.45 +13%	-5.77 -6%	-3.63 +37%	-2.61 +28%	-2.1 +20%	-0.96 +54%	0.06 N/A	-0.04 N/A	-0.48 -1 100%	-0.58 -21%	-1.15 -98%	-1.18 -3%	-1.06 +10%	-0.96 +9%	-0.27 +72%	0.18 N/A	0.16 -11%	0.15 -6%	0.32 +113%	0.06 -81%	0.24 +300%	0.23 -4%	0.22 -4%	0.7 +218%	1.28 +83%	1.49 +16%	2.28 +53%	1.94 -15%	1.48 -24%	1.53 +3%	0.53 -65%	0.63 +19%	0.61 -3%	0.45 -26%	0.54 +20%	0.56 +4%	0.35 -38%	0.22 -37%	0.25 +14%	0.05 -80%	0.1 +100%	0.03 -70%	-0.24 N/A	-0.38 -58%	-0.01 +97%	0.59 N/A	0.65 +10%	0.81 +25%	0.46 -43%	-0.11 N/A	-0.12 -9%	-0.16 -33%	0.04 N/A	0.05 +25%	0.3 +500%	0.32 +7%	0.21 -34%	1.73 +724%	2.41 +39%	1.3 -46%	0.32 -75%	-1.71 N/A	-6.08 -256%	-6.35 -4%	-5.68 +11%	-5.59 +2%	-1.38 +75%

Income Statement Balance Sheet Cash Flow Statement

FNS Holdings PCL
SET:FNS

Income Statement

Earnings Waterfall
FNS Holdings PCL

Income Statement
FNS Holdings PCL

See Also

Company

Help

Tools

Stocks

FNS Holdings PCL SET:FNS

Income Statement

Earnings Waterfall FNS Holdings PCL

Income Statement FNS Holdings PCL

See Also

Company

Help

Tools

Stocks

FNS Holdings PCL
SET:FNS

Earnings Waterfall
FNS Holdings PCL

Income Statement
FNS Holdings PCL