INET Income Statement - Internet Thailand PCL - Alpha Spread

I

Watchlist Manager

Watchlist

Price: 3.7 THB Market Closed

Market Cap: ฿2.2B

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	857.5m	988.4m	1.5B	1.9B	1.8B	1.9B	2B	2.1B	2.5B	3.1B
Cost of Revenue	(661m)	(739.3m)	(1.1B)	(1.4B)	(1.3B)	(1.2B)	(1.1B)	(983.7m)	(1.1B)	(1.5B)
Gross Profit	196.5m	249.1m	363m	518.4m	533m	662.5m	915.2m	1.1B	1.4B	1.6B
Operating Expenses	(207.6m)	(11.4m)	(255.7m)	(342.8m)	(312.1m)	(329.8m)	(302.5m)	(325.5m)	(301.2m)	(393.3m)
Selling, General & Administrative	(229.6m)	(331.5m)	(321.4m)	(359.9m)	(323.4m)	(350.8m)	(324m)	(334.9m)	(307.1m)	(410.3m)
Other Operating Expenses	22m	320m	65.8m	17m	11.3m	21m	21.5m	9.3m	6m	17m
Operating Income	(11.1m)	237.7m	107.3m	175.6m	220.9m	332.7m	612.7m	780.3m	1.1B	1.2B
Net Interest Income (Expense)	(10.4m)	133m	110m	(41.8m)	(137.6m)	(225.4m)	(471.1m)	(606.6m)	(760.6m)	(1B)
Interest Expense	29.7m	32.1m	51.3m	90.9m	177.1m	333.8m	592.3m	691m	985.1m	1.1B
Non-Recurring Items	121.8m	71.9m	(20.9m)	69.4m	50.9m	34.8m	3.3m	2.8m	(6.6m)	(6.2m)
Pre-Tax Income	100.3m	442.6m	196.4m	203.2m	134.2m	142.1m	144.9m	176.5m	324.1m	176.3m
Tax Provision	(16m)	(67m)	(43.4m)	(34m)	(33.7m)	20.9m	56.8m	57.8m	60.8m	68.4m
Income from Continuing Operations	84.4m	375.5m	152.9m	169.2m	100.5m	163m	201.8m	234.2m	385m	244.8m
Income to Minority Interest	13.7k	(727.5k)	19.9m	33k	2m	(71.4k)	(498.7k)	331.8k	30.6k	(3.1m)
Net Income	84.4m	374.8m	172.9m	169.2m	102.5m	162.9m	201.3m	234.6m	385m	241.7m
EPS (Diluted)	0.23	0.75	0.35	0.34	0.20	0.33	0.40	0.47	0.75	0.41

Continue INET Research

Relative Valuation

Wall St Estimates

Financial Statements