I

Inoue Rubber Thailand PCL
SET:IRC

Watchlist Manager
Inoue Rubber Thailand PCL
SET:IRC
Watchlist
Price: 11.8 THB -0.84% Market Closed
Market Cap: 2.3B THB

Income Statement

Earnings Waterfall
Inoue Rubber Thailand PCL

Revenue
4.6B THB
Cost of Revenue
-4.1B THB
Gross Profit
560.3m THB
Operating Expenses
-401.7m THB
Operating Income
158.6m THB
Other Expenses
25.6m THB
Net Income
184.3m THB

Income Statement
Inoue Rubber Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 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
Revenue
Interest Expense
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
2 061
N/A
2 152
+4%
2 313
+7%
2 463
+6%
2 544
+3%
2 640
+4%
2 734
+4%
2 855
+4%
3 008
+5%
3 253
+8%
3 425
+5%
3 611
+5%
3 822
+6%
3 957
+4%
4 142
+5%
4 277
+3%
4 512
+5%
4 681
+4%
4 746
+1%
4 880
+3%
4 882
+0%
4 954
+1%
5 168
+4%
5 355
+4%
5 648
+5%
5 848
+4%
5 405
-8%
4 911
-9%
4 507
-8%
4 288
-5%
4 689
+9%
5 092
+9%
5 355
+5%
5 499
+3%
5 791
+5%
5 860
+1%
6 059
+3%
5 520
-9%
5 669
+3%
6 117
+8%
6 500
+6%
7 501
+15%
7 535
+0%
7 260
-4%
6 786
-7%
6 347
-6%
5 921
-7%
5 640
-5%
5 455
-3%
5 379
-1%
5 384
+0%
5 270
-2%
5 126
-3%
4 974
-3%
4 881
-2%
4 915
+1%
4 955
+1%
4 995
+1%
5 023
+1%
5 096
+1%
5 233
+3%
5 356
+2%
5 450
+2%
5 544
+2%
5 562
+0%
5 638
+1%
5 596
-1%
5 511
-2%
5 430
-1%
5 231
-4%
5 146
-2%
4 566
-11%
4 364
-4%
4 462
+2%
4 582
+3%
5 155
+12%
5 297
+3%
5 371
+1%
5 524
+3%
5 612
+2%
5 883
+5%
5 944
+1%
5 817
-2%
5 687
-2%
5 417
-5%
5 081
-6%
4 848
-5%
4 692
-3%
4 581
-2%
4 591
+0%
4 589
0%
4 654
+1%
4 621
-1%
Gross Profit
Cost of Revenue
(1 786)
(1 856)
(1 977)
(2 099)
(2 178)
(2 264)
(2 349)
(2 470)
(2 603)
(2 823)
(3 004)
(3 195)
(3 413)
(3 554)
(3 734)
(3 885)
(4 120)
(4 276)
(4 298)
(4 377)
(4 330)
(4 369)
(4 582)
(4 774)
(5 121)
(5 324)
(4 930)
(4 439)
(3 949)
(3 697)
(4 038)
(4 455)
(4 771)
(4 965)
(5 291)
(5 402)
(5 647)
(5 269)
(5 428)
(5 846)
(6 139)
(6 942)
(6 860)
(6 509)
(5 987)
(5 544)
(5 181)
(4 918)
(4 789)
(4 714)
(4 662)
(4 521)
(4 331)
(4 164)
(4 039)
(4 023)
(4 028)
(4 039)
(4 121)
(4 284)
(4 466)
(4 596)
(4 680)
(4 746)
(4 789)
(4 900)
(4 914)
(4 909)
(4 866)
(4 689)
(4 562)
(4 036)
(3 799)
(3 820)
(3 910)
(4 377)
(4 577)
(4 765)
(5 000)
(5 169)
(5 443)
(5 522)
(5 396)
(5 225)
(4 927)
(4 562)
(4 297)
(4 126)
(4 031)
(4 054)
(4 082)
(4 104)
(4 061)
Gross Profit
275
N/A
296
+8%
337
+14%
363
+8%
366
+1%
376
+3%
385
+2%
386
+0%
406
+5%
429
+6%
421
-2%
416
-1%
409
-2%
403
-1%
408
+1%
392
-4%
392
0%
405
+3%
448
+10%
503
+12%
552
+10%
585
+6%
586
+0%
580
-1%
527
-9%
525
0%
475
-10%
472
-1%
558
+18%
590
+6%
651
+10%
637
-2%
584
-8%
534
-8%
500
-6%
458
-8%
411
-10%
251
-39%
241
-4%
270
+12%
361
+33%
559
+55%
674
+21%
750
+11%
799
+7%
802
+0%
740
-8%
721
-3%
666
-8%
664
0%
722
+9%
749
+4%
796
+6%
811
+2%
842
+4%
893
+6%
927
+4%
956
+3%
902
-6%
812
-10%
767
-6%
760
-1%
770
+1%
798
+4%
774
-3%
738
-5%
682
-8%
602
-12%
564
-6%
543
-4%
584
+8%
530
-9%
565
+7%
642
+14%
672
+5%
777
+16%
720
-7%
606
-16%
524
-14%
443
-15%
440
-1%
422
-4%
421
0%
462
+10%
491
+6%
519
+6%
551
+6%
566
+3%
550
-3%
536
-2%
508
-5%
550
+8%
560
+2%
Operating Income
Operating Expenses
(121)
(113)
(111)
(110)
(127)
(129)
(133)
(138)
(126)
(138)
(138)
(140)
(147)
(153)
(161)
(168)
(164)
(160)
(161)
(158)
(169)
(170)
(168)
(174)
(189)
(203)
(198)
(197)
(200)
(183)
(191)
(195)
(183)
(205)
(206)
(205)
(219)
(205)
(207)
(219)
(217)
(211)
(242)
(271)
(297)
(318)
(322)
(314)
(293)
(293)
(265)
(260)
(268)
(263)
(286)
(292)
(348)
(311)
(310)
(307)
(354)
(313)
(316)
(325)
(393)
(346)
(359)
(376)
(419)
(359)
(361)
(331)
(371)
(345)
(345)
(365)
(373)
(379)
(383)
(383)
(386)
(379)
(376)
(376)
(380)
(375)
(375)
(380)
(401)
(412)
(415)
(418)
(402)
Selling, General & Administrative
(155)
(147)
(145)
(140)
(158)
(160)
(165)
(172)
(175)
(188)
(189)
(192)
(185)
(193)
(204)
(209)
(226)
(225)
(229)
(233)
(223)
(227)
(221)
(221)
(235)
(245)
(228)
(218)
(232)
(195)
(211)
(218)
(209)
(229)
(233)
(238)
(250)
(228)
(230)
(247)
(258)
(279)
(298)
(312)
(304)
(331)
(338)
(328)
(297)
(310)
(312)
(310)
(285)
(310)
(307)
(311)
(299)
(328)
(333)
(337)
(313)
(345)
(350)
(356)
(354)
(378)
(385)
(403)
(375)
(396)
(397)
(368)
(320)
(346)
(336)
(345)
(324)
(359)
(364)
(363)
(341)
(359)
(353)
(353)
(329)
(353)
(357)
(362)
(367)
(393)
(397)
(402)
(364)
Depreciation & Amortization
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
(18)
0
0
0
(21)
0
0
0
(23)
0
0
0
(23)
0
0
0
(22)
0
0
0
(22)
0
0
0
(26)
0
0
0
(30)
0
0
0
(29)
0
0
0
(25)
0
0
0
(29)
0
0
0
(19)
0
0
0
(18)
Other Operating Expenses
34
34
34
30
31
30
32
35
49
50
51
52
38
40
43
41
62
65
68
75
54
57
52
47
46
42
30
22
33
12
20
23
27
25
27
34
31
23
23
28
41
68
56
42
24
13
16
14
25
18
47
50
39
47
21
19
(25)
17
23
30
(20)
32
34
31
(17)
32
27
27
(18)
37
37
37
(21)
1
(9)
(21)
(19)
(20)
(19)
(20)
(21)
(20)
(24)
(23)
(22)
(21)
(18)
(18)
(15)
(18)
(18)
(16)
(20)
Operating Income
154
N/A
183
+19%
226
+23%
253
+12%
239
-5%
247
+3%
252
+2%
248
-1%
280
+13%
291
+4%
283
-3%
276
-2%
262
-5%
250
-5%
248
-1%
225
-9%
228
+1%
246
+8%
287
+17%
345
+20%
383
+11%
415
+8%
417
+1%
406
-3%
338
-17%
321
-5%
277
-14%
275
-1%
358
+30%
407
+14%
461
+13%
442
-4%
401
-9%
329
-18%
294
-11%
254
-14%
192
-24%
46
-76%
34
-25%
52
+52%
144
+178%
348
+142%
432
+24%
480
+11%
502
+5%
485
-3%
418
-14%
407
-3%
372
-9%
372
0%
457
+23%
489
+7%
528
+8%
547
+4%
556
+2%
601
+8%
579
-4%
645
+11%
592
-8%
505
-15%
412
-18%
447
+8%
454
+1%
473
+4%
381
-20%
392
+3%
323
-18%
227
-30%
145
-36%
184
+26%
223
+22%
199
-11%
195
-2%
297
+53%
327
+10%
412
+26%
347
-16%
227
-35%
141
-38%
60
-57%
54
-9%
43
-22%
45
+5%
87
+94%
110
+27%
144
+31%
177
+22%
186
+6%
149
-20%
125
-16%
93
-26%
131
+41%
159
+21%
Pre-Tax Income
Interest Income Expense
(24)
(22)
(23)
(16)
(14)
(13)
(12)
(11)
(9)
(9)
(10)
(12)
(15)
(17)
(20)
(24)
(26)
(26)
(27)
(22)
(18)
(13)
(9)
(9)
(8)
(11)
(12)
(12)
(12)
(10)
(8)
(7)
(6)
(4)
(4)
(4)
(5)
(8)
(11)
(13)
(17)
(19)
(19)
(19)
(16)
(13)
(11)
(9)
(7)
(6)
(5)
(4)
(3)
(3)
(2)
(2)
(2)
44
45
45
45
(1)
(1)
(0)
(0)
0
0
0
0
0
22
22
22
0
22
22
22
22
13
13
13
13
(0)
(0)
(0)
(0)
(0)
146
184
146
146
(0)
43
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
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
2
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
0
0
0
0
0
0
(0)
48
(0)
(0)
(0)
52
0
0
0
52
0
0
0
52
0
0
0
48
46
36
49
52
54
55
52
55
52
58
59
60
66
67
72
28
75
73
66
28
Pre-Tax Income
130
N/A
161
+24%
203
+26%
237
+17%
225
-5%
234
+4%
240
+3%
237
-1%
271
+15%
282
+4%
273
-3%
265
-3%
247
-7%
233
-6%
228
-2%
200
-12%
202
+1%
220
+9%
260
+19%
324
+24%
365
+13%
402
+10%
408
+2%
398
-2%
329
-17%
310
-6%
265
-15%
263
-1%
347
+32%
397
+15%
452
+14%
435
-4%
395
-9%
325
-18%
290
-11%
250
-14%
188
-25%
38
-80%
23
-39%
39
+66%
127
+230%
329
+158%
413
+26%
461
+11%
486
+5%
472
-3%
408
-14%
399
-2%
366
-8%
366
+0%
452
+24%
486
+7%
525
+8%
545
+4%
554
+2%
599
+8%
625
+4%
689
+10%
636
-8%
550
-14%
510
-7%
447
-12%
453
+2%
473
+4%
432
-9%
392
-9%
323
-18%
227
-30%
197
-13%
184
-7%
245
+34%
221
-10%
264
+20%
343
+30%
384
+12%
483
+26%
421
-13%
302
-28%
209
-31%
125
-40%
122
-2%
108
-12%
102
-5%
146
+43%
170
+16%
210
+24%
244
+16%
404
+66%
362
-10%
346
-4%
311
-10%
197
-37%
229
+16%
Net Income
Tax Provision
(0)
(0)
(11)
(22)
(21)
(30)
(34)
(40)
(63)
(65)
(60)
(56)
(47)
(42)
(38)
(29)
(29)
(34)
(47)
(63)
(72)
(79)
(76)
(72)
(52)
(51)
(47)
(54)
(86)
(99)
(109)
(100)
(86)
(72)
(65)
(57)
(37)
3
3
4
(25)
(60)
(64)
(76)
(77)
(72)
(61)
(57)
(52)
(50)
(69)
(77)
(83)
(89)
(94)
(105)
(111)
(126)
(114)
(95)
(86)
(73)
(77)
(82)
(74)
(67)
(53)
(34)
(30)
(28)
(41)
(38)
(45)
(63)
(71)
(90)
(81)
(57)
(30)
(18)
(12)
(9)
(7)
(8)
(10)
(15)
(18)
(50)
(51)
(53)
(58)
(39)
(45)
Income from Continuing Operations
130
161
192
216
205
204
206
197
209
218
213
208
201
191
190
172
172
186
213
261
293
323
332
326
277
260
218
209
261
298
344
334
309
254
225
194
150
41
26
43
103
269
349
385
409
400
347
342
314
316
383
409
442
455
461
494
514
564
522
455
424
374
377
391
359
325
270
193
167
156
204
183
219
281
313
392
340
246
178
107
110
99
95
138
160
196
225
354
312
293
253
158
184
Income to Minority Interest
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)
0
0
0
0
(0)
(0)
0
(0)
0
0
0
0
(0)
(0)
(0)
(0)
0
0
0
0
0
Net Income (Common)
130
N/A
161
+24%
192
+20%
216
+12%
205
-5%
204
0%
206
+1%
197
-4%
209
+6%
218
+4%
213
-2%
208
-2%
201
-4%
191
-5%
190
0%
172
-10%
172
+0%
186
+8%
213
+15%
261
+22%
293
+12%
323
+10%
332
+3%
326
-2%
277
-15%
260
-6%
218
-16%
209
-4%
261
+25%
298
+14%
344
+15%
334
-3%
309
-8%
254
-18%
225
-11%
194
-14%
150
-22%
41
-73%
26
-36%
43
+65%
103
+139%
269
+162%
349
+30%
385
+10%
409
+6%
400
-2%
347
-13%
342
-1%
314
-8%
316
+1%
383
+21%
409
+7%
442
+8%
455
+3%
461
+1%
494
+7%
514
+4%
564
+10%
522
-7%
455
-13%
424
-7%
374
-12%
377
+1%
391
+4%
359
-8%
325
-9%
270
-17%
193
-29%
167
-14%
156
-7%
204
+31%
183
-10%
219
+20%
281
+28%
313
+12%
392
+25%
340
-13%
246
-28%
178
-28%
107
-40%
110
+3%
99
-10%
95
-3%
138
+45%
160
+15%
196
+23%
225
+15%
354
+57%
312
-12%
293
-6%
253
-13%
158
-38%
184
+17%
EPS (Diluted)
0.65
N/A
0.8
+23%
0.96
+20%
1.08
+13%
1.02
-6%
1.02
N/A
1.03
+1%
0.98
-5%
1.04
+6%
1.09
+5%
1.07
-2%
1.05
-2%
1
-5%
0.96
-4%
0.96
N/A
0.87
-9%
0.86
-1%
0.94
+9%
1.07
+14%
1.3
+21%
1.46
+12%
1.61
+10%
1.66
+3%
1.64
-1%
1.39
-15%
1.31
-6%
1.07
-18%
1.05
-2%
1.3
+24%
1.5
+15%
1.73
+15%
1.68
-3%
1.54
-8%
1.27
-18%
1.12
-12%
0.97
-13%
0.75
-23%
0.2
-73%
0.13
-35%
0.21
+62%
0.51
+143%
1.34
+163%
1.74
+30%
1.92
+10%
2.05
+7%
1.99
-3%
1.73
-13%
1.71
-1%
1.57
-8%
1.58
+1%
1.91
+21%
2.04
+7%
2.21
+8%
2.27
+3%
2.3
+1%
2.46
+7%
2.57
+4%
2.81
+9%
2.6
-7%
2.27
-13%
2.12
-7%
1.87
-12%
1.89
+1%
1.96
+4%
1.79
-9%
1.63
-9%
1.36
-17%
0.97
-29%
0.83
-14%
0.78
-6%
1.02
+31%
0.92
-10%
1.12
+22%
1.45
+29%
1.63
+12%
2.04
+25%
1.77
-13%
1.22
-31%
0.91
-25%
0.54
-41%
0.57
+6%
0.49
-14%
0.5
+2%
0.69
+38%
0.83
+20%
1.02
+23%
1.17
+15%
1.85
+58%
1.62
-12%
1.5
-7%
1.32
-12%
0.82
-38%
0.96
+17%