Watchlist Manager

Watchlist

Price: 2.18 THB 1.87% Market Closed

Market Cap: ฿735.6m

M	Moong Pattana International PCL SET:MOONG	TH
	Interface Inc NASDAQ:TILE	US
	Tribal Rides International Corp OTC:XNDA	US
	Datable Technology Corp XTSX:DAC	CA
C	Cardiovascular Systems Inc F:R7Y1	US
	KEFI Gold and Copper Plc LSE:KEFI	CY

Income Statement

Currency: THB

	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	8	9	9	9	7	5	4	3	2	2	2	2	2	1	1	1	1	1	1	1	2	2	2	2	2	2	2	2	3	3	2	2	3	3	3	2	2	2	2	2	1	1	1	0	0	0	1	1	1	1	1	0	0	0	1	1	2	2	2	1	1	1	1	1	1	0	0	0
Revenue	362 N/A	365 +1%	370 +2%	372 +0%	369 -1%	372 +1%	376 +1%	393 +5%	410 +4%	425 +4%	438 +3%	480 +9%	504 +5%	544 +8%	582 +7%	591 +1%	618 +5%	654 +6%	672 +3%	689 +3%	699 +1%	695 -1%	690 -1%	700 +1%	694 -1%	670 -3%	674 +1%	673 0%	666 -1%	685 +3%	674 -2%	674 +0%	704 +4%	716 +2%	761 +6%	768 +1%	795 +4%	789 -1%	760 -4%	760 +0%	743 -2%	751 +1%	761 +1%	739 -3%	778 +5%	780 +0%	780 +0%	818 +5%	779 -5%	783 +0%	796 +2%	773 -3%	784 +1%	792 +1%	803 +1%	806 +0%	790 -2%	776 -2%	767 -1%	776 +1%	774 0%	773 0%	765 -1%	768 +0%	786 +2%	812 +3%	832 +3%	842 +1%
Gross Profit
Cost of Revenue	(184)	(186)	(187)	(187)	(186)	(184)	(186)	(192)	(202)	(211)	(225)	(254)	(270)	(292)	(315)	(324)	(339)	(365)	(372)	(376)	(390)	(387)	(373)	(365)	(341)	(314)	(316)	(313)	(312)	(321)	(320)	(323)	(336)	(348)	(368)	(370)	(381)	(387)	(387)	(400)	(406)	(413)	(415)	(411)	(447)	(462)	(471)	(498)	(479)	(476)	(485)	(471)	(476)	(482)	(493)	(499)	(490)	(478)	(467)	(467)	(460)	(458)	(449)	(446)	(450)	(459)	(468)	(472)
Gross Profit	177 N/A	179 +1%	183 +2%	185 +1%	183 -1%	188 +2%	190 +1%	201 +6%	209 +4%	213 +2%	213 +0%	225 +6%	234 +4%	251 +7%	267 +6%	267 0%	279 +4%	289 +4%	301 +4%	314 +4%	309 -1%	308 0%	317 +3%	335 +6%	353 +5%	357 +1%	359 +1%	360 +0%	353 -2%	364 +3%	354 -3%	351 -1%	368 +5%	369 +0%	393 +7%	397 +1%	415 +4%	402 -3%	372 -7%	360 -3%	336 -7%	339 +1%	346 +2%	328 -5%	331 +1%	317 -4%	309 -3%	319 +3%	300 -6%	306 +2%	310 +1%	303 -3%	307 +1%	309 +1%	310 +0%	307 -1%	300 -2%	298 -1%	300 +1%	309 +3%	314 +2%	315 +0%	316 +0%	322 +2%	336 +4%	353 +5%	364 +3%	370 +2%
Operating Income
Operating Expenses	(162)	(165)	(164)	(167)	(164)	(167)	(168)	(167)	(183)	(192)	(201)	(212)	(207)	(226)	(245)	(252)	(278)	(285)	(294)	(321)	(304)	(307)	(313)	(306)	(342)	(350)	(355)	(362)	(349)	(354)	(347)	(351)	(372)	(359)	(379)	(385)	(420)	(388)	(371)	(322)	(339)	(339)	(345)	(293)	(364)	(338)	(319)	(320)	(304)	(293)	(301)	(299)	(313)	(315)	(306)	(304)	(288)	(291)	(285)	(284)	(297)	(300)	(302)	(314)	(329)	(340)	(350)	(355)
Selling, General & Administrative	(171)	(175)	(175)	(178)	(175)	(178)	(181)	(181)	(198)	(209)	(219)	(232)	(230)	(249)	(270)	(279)	(303)	(319)	(329)	(353)	(325)	(331)	(333)	(325)	(358)	(366)	(370)	(375)	(361)	(367)	(361)	(366)	(372)	(373)	(393)	(401)	(420)	(403)	(387)	(365)	(339)	(358)	(365)	(363)	(364)	(348)	(324)	(320)	(304)	(293)	(301)	(299)	(313)	(323)	(327)	(333)	(323)	(325)	(323)	(323)	(330)	(335)	(342)	(354)	(366)	(377)	(390)	(394)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(9)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	10	11	10	10	11	11	13	14	15	17	18	20	23	23	24	27	25	35	35	33	31	24	21	19	17	16	15	14	12	13	14	14	0	14	14	16	0	15	16	43	0	19	20	70	0	10	5	0	0	0	0	0	0	8	21	29	34	35	38	38	33	35	40	40	37	37	40	40
Operating Income	16 N/A	14 -9%	20 +38%	18 -11%	19 +9%	21 +7%	22 +6%	35 +60%	26 -25%	22 -18%	13 -40%	13 +2%	27 +102%	26 -4%	22 -16%	15 -30%	1 -95%	4 +514%	6 +47%	(7) N/A	6 N/A	1 -80%	5 +327%	30 +534%	11 -64%	7 -36%	4 -46%	(2) N/A	4 N/A	10 +124%	7 -26%	0 -96%	(4) N/A	10 N/A	14 +47%	12 -14%	(6) N/A	14 N/A	2 -87%	38 +1 900%	(3) N/A	(1) +72%	1 N/A	35 +3 099%	(33) N/A	(21) +36%	(10) +53%	(0) +98%	(3) -1 674%	13 N/A	10 -27%	3 -64%	(6) N/A	(5) +15%	4 N/A	3 -20%	11 +266%	7 -39%	14 +110%	24 +68%	17 -32%	15 -7%	13 -14%	8 -37%	7 -22%	12 +92%	13 +8%	15 +13%
Pre-Tax Income
Interest Income Expense	40	25	22	20	27	20	24	24	28	20	23	25	33	41	37	41	47	51	55	53	57	53	52	51	48	53	54	65	71	75	77	74	69	68	68	65	71	80	115	99	124	166	126	61	109	59	64	55	47	45	47	58	68	62	46	34	27	26	24	26	27	29	29	28	30	30	24	36
Non-Reccuring Items	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	14	(0)	(0)	(0)	15	(0)	(0)	(0)	17	0	0	0	20	9	13	17	16	16	16	19	24	20	15	9	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	57 N/A	40 -29%	42 +4%	38 -10%	47 +23%	40 -14%	45 +13%	59 +29%	54 -8%	42 -23%	36 -13%	38 +5%	60 +57%	66 +11%	59 -11%	56 -5%	52 -8%	56 +8%	61 +10%	46 -25%	63 +36%	54 -13%	57 +5%	81 +42%	59 -28%	60 +2%	57 -4%	63 +11%	75 +18%	85 +13%	84 0%	74 -12%	79 +8%	78 -2%	82 +6%	78 -6%	80 +3%	94 +17%	116 +24%	137 +18%	138 +1%	166 +20%	127 -23%	96 -24%	96 0%	46 -52%	67 +45%	72 +6%	59 -17%	73 +24%	72 -1%	80 +11%	86 +7%	77 -11%	65 -15%	46 -29%	39 -16%	32 -16%	38 +18%	50 +30%	44 -12%	45 +2%	42 -6%	37 -12%	37 0%	42 +15%	38 -11%	51 +36%
Net Income
Tax Provision	(3)	(3)	(4)	(2)	(3)	(3)	(3)	(7)	(6)	(5)	(4)	(4)	(6)	(5)	(5)	(4)	(1)	(2)	(3)	(1)	(4)	(4)	(4)	(5)	(1)	2	2	1	(0)	(2)	(1)	(0)	(2)	(2)	(3)	(2)	(2)	(2)	(6)	(7)	(9)	(16)	(11)	(8)	(8)	1	(1)	(3)	(2)	(4)	(5)	(4)	(4)	(3)	(4)	(2)	(3)	(2)	(2)	(4)	(4)	(3)	(2)	(2)	(2)	(2)	(2)	(2)
Income from Continuing Operations	54	38	38	36	43	37	42	51	48	36	33	34	54	61	54	52	50	54	58	45	59	51	54	77	58	61	59	64	75	82	83	74	78	76	80	76	79	91	110	129	129	150	117	89	88	47	66	68	57	69	68	76	82	74	61	44	36	30	36	46	40	41	40	35	35	40	36	49
Net Income (Common)	54 N/A	38 -30%	38 0%	36 -6%	43 +22%	37 -15%	42 +15%	51 +21%	48 -6%	36 -25%	33 -10%	34 +4%	54 +59%	61 +13%	54 -11%	52 -3%	50 -4%	54 +6%	58 +8%	45 -23%	59 +32%	51 -14%	54 +5%	77 +43%	58 -25%	61 +6%	59 -3%	64 +8%	75 +16%	82 +10%	83 +1%	74 -11%	78 +6%	76 -2%	80 +5%	76 -5%	79 +4%	91 +16%	110 +21%	129 +17%	129 0%	150 +16%	117 -22%	89 -24%	88 0%	47 -47%	66 +41%	68 +3%	57 -16%	69 +21%	68 -3%	76 +12%	82 +8%	74 -10%	61 -17%	44 -28%	36 -19%	30 -16%	36 +20%	46 +27%	40 -11%	41 +2%	40 -4%	35 -12%	35 +0%	40 +13%	36 -11%	49 +39%
EPS (Diluted)	0.38 N/A	0.28 -26%	0.28 N/A	0.26 -7%	0.31 +19%	0.26 -16%	0.3 +15%	0.37 +23%	0.34 -8%	0.27 -21%	0.24 -11%	0.24 N/A	0.38 +58%	0.43 +13%	0.38 -12%	0.37 -3%	0.36 -3%	0.37 +3%	0.4 +8%	0.31 -23%	0.42 +35%	0.37 -12%	0.39 +5%	0.55 +41%	0.41 -25%	0.43 +5%	0.41 -5%	0.33 -20%	0.52 +58%	0.5 -4%	0.51 +2%	0.44 -14%	0.26 -41%	0.45 +73%	0.49 +9%	0.44 -10%	0.23 -48%	0.55 +139%	0.66 +20%	0.77 +17%	0.39 -49%	0.88 +126%	0.69 -22%	0.53 -23%	0.26 -51%	0.28 +8%	0.4 +43%	0.41 +2%	0.17 -59%	0.2 +18%	0.2 N/A	0.22 +10%	0.24 +9%	0.22 -8%	0.18 -18%	0.13 -28%	0.11 -15%	0.09 -18%	0.11 +22%	0.14 +27%	0.12 -14%	0.12 N/A	0.12 N/A	0.1 -17%	0.1 N/A	0.12 +20%	0.11 -8%	0.15 +36%

Income Statement Balance Sheet Cash Flow Statement

Moong Pattana International PCL
SET:MOONG

Income Statement

Earnings Waterfall
Moong Pattana International PCL

Income Statement
Moong Pattana International PCL

See Also

Company

Help

Tools

Stocks

Moong Pattana International PCL SET:MOONG

Income Statement

Earnings Waterfall Moong Pattana International PCL

Income Statement Moong Pattana International PCL

See Also

Company

Help

Tools

Stocks

Moong Pattana International PCL
SET:MOONG

Earnings Waterfall
Moong Pattana International PCL

Income Statement
Moong Pattana International PCL