M
Mud & Hound PCL
SET:MUD
Mud & Hound PCL
SET:MUD
Price:
0.85
THB
Market Closed
Market Cap:
฿895.4m
Income Statement
Earnings Waterfall
Mud & Hound PCL
Mud & Hound PCL
Income Statement
Mud & Hound PCL
Mud & Hound PCL
Currency: THB
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
131
|
0
|
0
|
|
| Revenue |
2 166
N/A
|
2 047
-5%
|
2 125
+4%
|
2 012
-5%
|
2 170
+8%
|
2 363
+9%
|
2 625
+11%
|
2 915
+11%
|
3 062
+5%
|
3 222
+5%
|
3 330
+3%
|
3 433
+3%
|
3 449
+0%
|
3 378
-2%
|
3 285
-3%
|
3 151
-4%
|
3 002
-5%
|
2 872
-4%
|
2 729
-5%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(872)
|
(808)
|
(846)
|
(811)
|
(849)
|
(931)
|
(1 046)
|
(1 164)
|
(1 225)
|
(1 284)
|
(1 328)
|
(1 381)
|
(1 403)
|
(1 363)
|
(1 314)
|
(1 251)
|
(1 171)
|
(1 124)
|
(1 071)
|
|
| Gross Profit |
1 294
N/A
|
1 239
-4%
|
1 279
+3%
|
1 201
-6%
|
1 321
+10%
|
1 432
+8%
|
1 579
+10%
|
1 751
+11%
|
1 838
+5%
|
1 937
+5%
|
2 002
+3%
|
2 052
+3%
|
2 046
0%
|
2 015
-2%
|
1 971
-2%
|
1 899
-4%
|
1 831
-4%
|
1 748
-5%
|
1 658
-5%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(1 442)
|
(1 559)
|
(1 556)
|
(1 525)
|
(1 338)
|
(1 444)
|
(1 562)
|
(1 664)
|
(1 748)
|
(1 809)
|
(1 853)
|
(1 915)
|
(1 935)
|
(1 927)
|
(1 950)
|
(1 925)
|
(1 994)
|
(1 973)
|
(1 897)
|
|
| Selling, General & Administrative |
(1 592)
|
(1 517)
|
(1 529)
|
(1 487)
|
(1 485)
|
(1 567)
|
(1 658)
|
(1 764)
|
(1 854)
|
(1 928)
|
(2 006)
|
(2 051)
|
(2 038)
|
(2 040)
|
(2 035)
|
(2 009)
|
(1 949)
|
(1 910)
|
(1 855)
|
|
| Other Operating Expenses |
150
|
(42)
|
(27)
|
(38)
|
147
|
124
|
96
|
100
|
106
|
118
|
153
|
136
|
103
|
113
|
87
|
85
|
(45)
|
(63)
|
(43)
|
|
| Operating Income |
(148)
N/A
|
(320)
-116%
|
(277)
+13%
|
(325)
-17%
|
(17)
+95%
|
(12)
+32%
|
17
N/A
|
88
+415%
|
89
+2%
|
128
+43%
|
149
+16%
|
137
-8%
|
111
-19%
|
89
-20%
|
22
-76%
|
(24)
N/A
|
(163)
-570%
|
(224)
-37%
|
(239)
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(84)
|
(82)
|
(88)
|
(95)
|
(99)
|
(105)
|
(107)
|
(111)
|
(113)
|
(116)
|
(122)
|
(122)
|
(125)
|
(127)
|
(126)
|
(191)
|
(175)
|
(135)
|
(138)
|
|
| Non-Reccuring Items |
(200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(433)
N/A
|
(402)
+7%
|
(365)
+9%
|
(419)
-15%
|
(116)
+72%
|
(117)
-1%
|
(90)
+23%
|
(24)
+74%
|
(23)
+0%
|
12
N/A
|
27
+118%
|
15
-42%
|
(14)
N/A
|
(38)
-174%
|
(104)
-171%
|
(216)
-107%
|
(338)
-57%
|
(359)
-6%
|
(378)
-5%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
13
|
14
|
12
|
12
|
5
|
2
|
4
|
10
|
27
|
23
|
17
|
2
|
(21)
|
(21)
|
(20)
|
(5)
|
5
|
14
|
25
|
|
| Income from Continuing Operations |
(420)
|
(388)
|
(354)
|
(407)
|
(111)
|
(115)
|
(86)
|
(13)
|
4
|
35
|
43
|
18
|
(35)
|
(59)
|
(124)
|
(221)
|
(334)
|
(345)
|
(352)
|
|
| Income to Minority Interest |
25
|
25
|
26
|
22
|
10
|
13
|
9
|
12
|
20
|
18
|
22
|
23
|
23
|
24
|
25
|
26
|
27
|
28
|
27
|
|
| Net Income (Common) |
(395)
N/A
|
(363)
+8%
|
(328)
+10%
|
(385)
-18%
|
(101)
+74%
|
(102)
-1%
|
(76)
+25%
|
(2)
+98%
|
24
N/A
|
53
+120%
|
65
+23%
|
40
-38%
|
(12)
N/A
|
(35)
-193%
|
(99)
-179%
|
(194)
-96%
|
(306)
-58%
|
(316)
-3%
|
(325)
-3%
|
|
| EPS (Diluted) |
-0.38
N/A
|
-0.34
+11%
|
-0.31
+9%
|
-0.37
-19%
|
-0.1
+73%
|
-0.1
N/A
|
-0.07
+30%
|
0
N/A
|
0.02
N/A
|
0.05
+150%
|
0.06
+20%
|
0.04
-33%
|
-0.01
N/A
|
-0.03
-200%
|
-0.09
-200%
|
-0.18
-100%
|
-0.29
-61%
|
-0.3
-3%
|
-0.31
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
