Index Living Mall PCL
SET:ILM
Income Statement
Earnings Waterfall
Index Living Mall PCL
Revenue
|
9.3B
THB
|
Cost of Revenue
|
-4.7B
THB
|
Gross Profit
|
4.6B
THB
|
Operating Expenses
|
-3.6B
THB
|
Operating Income
|
1.1B
THB
|
Other Expenses
|
-348.3m
THB
|
Net Income
|
726m
THB
|
Income Statement
Index Living Mall PCL
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
Revenue |
9 723
N/A
|
9 798
+1%
|
9 583
-2%
|
9 018
-6%
|
8 572
-5%
|
8 119
-5%
|
8 042
-1%
|
8 246
+3%
|
8 102
-2%
|
8 317
+3%
|
8 305
0%
|
8 415
+1%
|
8 773
+4%
|
8 889
+1%
|
8 956
+1%
|
11 184
+25%
|
11 392
+2%
|
9 309
-18%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(5 389)
|
(5 512)
|
(5 356)
|
(5 077)
|
(4 740)
|
(4 407)
|
(4 413)
|
(4 490)
|
(4 521)
|
(4 457)
|
(4 662)
|
(4 676)
|
(4 855)
|
(4 566)
|
(4 896)
|
(5 883)
|
(5 896)
|
(4 683)
|
|
Gross Profit |
4 334
N/A
|
4 286
-1%
|
4 227
-1%
|
3 942
-7%
|
3 832
-3%
|
3 713
-3%
|
3 629
-2%
|
3 756
+4%
|
3 580
-5%
|
3 861
+8%
|
3 643
-6%
|
3 740
+3%
|
3 918
+5%
|
4 323
+10%
|
4 060
-6%
|
5 301
+31%
|
5 496
+4%
|
4 626
-16%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(3 495)
|
(3 471)
|
(3 374)
|
(3 217)
|
(3 070)
|
(2 944)
|
(2 844)
|
(2 869)
|
(2 815)
|
(3 089)
|
(2 865)
|
(2 900)
|
(2 960)
|
(3 342)
|
(3 063)
|
(4 040)
|
(4 175)
|
(3 552)
|
|
Selling, General & Administrative |
(3 619)
|
(3 567)
|
(3 459)
|
(3 294)
|
(3 138)
|
(3 013)
|
(2 911)
|
(2 930)
|
(2 880)
|
(3 182)
|
(2 973)
|
(3 018)
|
(3 090)
|
(3 448)
|
(3 166)
|
(4 173)
|
(4 312)
|
(3 655)
|
|
Other Operating Expenses |
124
|
96
|
85
|
77
|
68
|
69
|
67
|
62
|
66
|
93
|
108
|
118
|
131
|
106
|
103
|
134
|
137
|
103
|
|
Operating Income |
839
N/A
|
815
-3%
|
853
+5%
|
725
-15%
|
762
+5%
|
769
+1%
|
785
+2%
|
887
+13%
|
766
-14%
|
772
+1%
|
778
+1%
|
839
+8%
|
958
+14%
|
981
+2%
|
997
+2%
|
1 261
+27%
|
1 321
+5%
|
1 074
-19%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
(170)
|
(175)
|
(213)
|
(244)
|
(263)
|
(287)
|
(267)
|
(258)
|
(249)
|
(242)
|
(232)
|
(218)
|
(214)
|
(200)
|
(199)
|
(252)
|
(268)
|
(212)
|
|
Pre-Tax Income |
669
N/A
|
640
-4%
|
639
0%
|
481
-25%
|
499
+4%
|
482
-3%
|
517
+7%
|
629
+22%
|
516
-18%
|
529
+3%
|
546
+3%
|
621
+14%
|
745
+20%
|
781
+5%
|
798
+2%
|
1 009
+26%
|
1 054
+4%
|
862
-18%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
41
|
(44)
|
(57)
|
(42)
|
(80)
|
(61)
|
(69)
|
(94)
|
(71)
|
(76)
|
(78)
|
(91)
|
(118)
|
(122)
|
(125)
|
(161)
|
(168)
|
(140)
|
|
Income from Continuing Operations |
710
|
596
|
582
|
439
|
419
|
421
|
448
|
535
|
445
|
453
|
468
|
530
|
626
|
659
|
673
|
848
|
885
|
723
|
|
Income to Minority Interest |
(19)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
3
|
|
Net Income (Common) |
691
N/A
|
596
-14%
|
582
-2%
|
439
-25%
|
419
-5%
|
421
+1%
|
448
+6%
|
535
+19%
|
445
-17%
|
453
+2%
|
468
+3%
|
530
+13%
|
626
+18%
|
659
+5%
|
673
+2%
|
848
+26%
|
887
+5%
|
726
-18%
|
|
EPS (Diluted) |
1.41
N/A
|
1.39
-1%
|
1.13
-19%
|
0.92
-19%
|
0.83
-10%
|
0.83
N/A
|
0.89
+7%
|
1.06
+19%
|
0.88
-17%
|
0.9
+2%
|
0.93
+3%
|
1.05
+13%
|
1.24
+18%
|
1.31
+6%
|
1.34
+2%
|
1.69
+26%
|
1.77
+5%
|
1.44
-19%
|