Watchlist Manager

Watchlist

Price: 3.92 THB Market Closed

Market Cap: ฿2.4B

S	S 11 Group PCL SET:S11	TH
L	Lightspeed Commerce Inc NYSE:LSPD	CA
	Encourage Technologies Co Ltd TSE:3682	JP

Income Statement

Currency: THB

	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	Dec-2025
Revenue
Interest Expense	115	122	129	134	138	144	143	142	137	130	127	124	120	117	114	111	113	115	120	125	130	135	140	146	152	156	156	152	144	137	130	123	114	103	94	90	91	100	114	138	161	178	186	181	170	159	0	0	0
Revenue	728 N/A	783 +8%	832 +6%	876 +5%	925 +6%	974 +5%	1 021 +5%	1 073 +5%	1 117 +4%	1 156 +4%	1 190 +3%	1 222 +3%	1 261 +3%	1 300 +3%	1 340 +3%	1 381 +3%	1 425 +3%	1 479 +4%	1 533 +4%	1 591 +4%	1 652 +4%	1 711 +4%	1 772 +4%	1 835 +4%	1 889 +3%	1 950 +3%	1 992 +2%	2 006 +1%	2 000 0%	1 953 -2%	1 911 -2%	1 858 -3%	1 787 -4%	1 723 -4%	1 651 -4%	1 598 -3%	1 574 -2%	1 536 -2%	1 501 -2%	1 474 -2%	1 448 -2%	1 394 -4%	1 328 -5%	1 248 -6%	1 160 -7%	1 112 -4%	1 088 -2%	1 060 -3%	1 065 +0%
Operating Income
Operating Expenses	(355)	(369)	(389)	(407)	(383)	(401)	(407)	(397)	(400)	(414)	(421)	(444)	(478)	(500)	(563)	(607)	(664)	(678)	(698)	(714)	(762)	(760)	(780)	(811)	(856)	(904)	(891)	(942)	(1 030)	(1 054)	(1 126)	(1 106)	(1 068)	(1 043)	(1 057)	(1 013)	(997)	(1 000)	(973)	(1 014)	(1 118)	(1 108)	(1 122)	(1 047)	(820)	(684)	(562)	(522)	(551)
Selling, General & Administrative	(362)	(376)	(397)	(415)	(392)	(409)	(420)	(410)	(419)	(444)	(458)	(489)	(478)	(511)	(563)	(600)	(664)	(692)	(713)	(732)	(762)	(781)	(803)	(835)	(856)	(929)	(914)	(958)	(1 030)	(1 058)	(1 126)	(1 106)	(1 068)	(1 043)	(1 057)	(1 013)	(997)	(1 000)	(973)	(1 015)	(1 118)	(1 113)	(1 129)	(1 055)	(820)	(689)	(565)	(523)	(551)
Other Operating Expenses	8	8	8	8	9	9	12	13	18	30	37	45	0	10	1	(7)	0	15	16	18	0	21	23	24	0	25	23	16	0	4	0	0	0	0	0	0	0	0	0	1	0	4	7	8	0	6	5	0	0
Operating Income	373 N/A	414 +11%	443 +7%	469 +6%	542 +16%	573 +6%	613 +7%	676 +10%	716 +6%	742 +4%	769 +4%	778 +1%	783 +1%	799 +2%	777 -3%	774 0%	761 -2%	802 +5%	835 +4%	877 +5%	891 +2%	951 +7%	993 +4%	1 024 +3%	1 033 +1%	1 046 +1%	1 101 +5%	1 064 -3%	970 -9%	899 -7%	785 -13%	751 -4%	718 -4%	680 -5%	594 -13%	586 -1%	576 -2%	536 -7%	528 -2%	460 -13%	330 -28%	285 -14%	206 -28%	201 -3%	340 +69%	428 +26%	526 +23%	538 +2%	514 -5%
Pre-Tax Income
Interest Income Expense	(115)	(122)	(129)	(134)	(138)	(144)	(143)	(142)	(137)	(130)	(127)	(124)	(120)	(117)	(114)	(111)	(112)	(115)	(120)	(125)	(130)	(135)	(140)	(146)	(152)	(160)	(164)	(165)	(158)	(146)	(139)	(126)	(119)	(109)	(96)	(92)	(91)	(99)	(115)	(138)	(161)	(178)	(186)	(181)	(170)	(161)	(152)	(146)	(138)
Non-Reccuring Items	(109)	(121)	(129)	(135)	(138)	(103)	(70)	(38)	1	(4)	(3)	1	(1)	1	(2)	(2)	(2)	(5)	(8)	(8)	(8)	(2)	2	(4)	(5)	(5)	2	2	6	(34)	(42)	(41)	7	(17)	(31)	(49)	(5)	(97)	(110)	(134)	(4)	(167)	(169)	(152)	8	(91)	(66)	(49)	2
Gain/Loss on Disposition of Assets	0	0	0	0	0	(33)	(65)	(102)	(139)	(136)	(137)	(138)	(147)	(153)	(155)	(161)	(166)	(175)	(191)	(209)	(222)	(237)	(235)	(232)	(240)	(250)	(263)	(247)	(231)	0	(72)	(68)	(143)	0	0	0	(85)	0	0	0	(151)	0	0	0	(125)	0	0	0	(43)
Total Other Income	0	(0)	0	0	0	0	(0)	(0)	0	(0)	0	0	12	0	(1)	0	13	0	0	0	19	0	0	0	26	0	0	8	28	(136)	(21)	(20)	37	(63)	(31)	10	44	47	48	50	48	45	57	74	93	114	124	128	131
Pre-Tax Income	149 N/A	171 +14%	185 +8%	201 +9%	266 +32%	294 +10%	335 +14%	394 +18%	441 +12%	472 +7%	502 +6%	517 +3%	527 +2%	531 +1%	507 -4%	499 -1%	494 -1%	507 +3%	515 +2%	535 +4%	550 +3%	578 +5%	619 +7%	642 +4%	661 +3%	631 -5%	676 +7%	661 -2%	614 -7%	584 -5%	512 -12%	496 -3%	500 +1%	490 -2%	436 -11%	455 +4%	440 -3%	387 -12%	351 -9%	237 -32%	62 -74%	(15) N/A	(93) -540%	(59) +37%	145 N/A	291 +100%	432 +48%	471 +9%	467 -1%
Net Income
Tax Provision	(33)	(37)	(40)	(43)	(53)	(59)	(67)	(79)	(88)	(94)	(100)	(103)	(105)	(106)	(101)	(100)	(99)	(101)	(103)	(107)	(111)	(116)	(124)	(129)	(132)	(126)	(135)	(132)	(123)	(117)	(102)	(99)	(100)	(98)	(87)	(91)	(88)	(78)	(70)	(47)	(12)	3	19	12	(29)	(58)	(86)	(94)	(93)
Income from Continuing Operations	116	134	145	157	213	235	268	315	353	378	402	413	421	425	406	399	395	406	412	428	439	462	494	513	529	505	541	529	491	467	410	397	400	393	349	364	352	310	281	190	50	(11)	(74)	(47)	117	233	346	377	374
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
Net Income (Common)	116 N/A	134 +15%	145 +8%	157 +9%	213 +35%	235 +10%	268 +14%	315 +18%	353 +12%	378 +7%	402 +6%	413 +3%	421 +2%	425 +1%	406 -4%	399 -2%	395 -1%	406 +3%	412 +2%	428 +4%	439 +3%	462 +5%	494 +7%	513 +4%	529 +3%	505 -5%	541 +7%	529 -2%	491 -7%	467 -5%	410 -12%	397 -3%	400 +1%	393 -2%	349 -11%	364 +4%	352 -3%	310 -12%	281 -9%	190 -32%	49 -74%	(11) N/A	(74) -550%	(47) +37%	117 N/A	233 +100%	346 +48%	377 +9%	374 -1%
EPS (Diluted)	0.24 N/A	0.27 +13%	0.29 +7%	0.3 +3%	0.4 +33%	0.43 +7%	0.43 N/A	0.51 +19%	0.59 +16%	0.62 +5%	0.66 +6%	0.68 +3%	0.69 +1%	0.7 +1%	0.67 -4%	0.66 -1%	0.64 -3%	0.66 +3%	0.67 +2%	0.7 +4%	0.72 +3%	0.76 +6%	0.81 +7%	0.85 +5%	0.86 +1%	0.83 -3%	0.89 +7%	0.86 -3%	0.8 -7%	0.76 -5%	0.67 -12%	0.65 -3%	0.65 N/A	0.64 -2%	0.57 -11%	0.59 +4%	0.57 -3%	0.51 -11%	0.46 -10%	0.31 -33%	0.08 -74%	-0.02 N/A	-0.12 -500%	-0.08 +33%	0.19 N/A	0.38 +100%	0.56 +47%	0.62 +11%	0.61 -2%

Income Statement Balance Sheet Cash Flow Statement

S 11 Group PCL
SET:S11

Income Statement

Earnings Waterfall
S 11 Group PCL

Income Statement
S 11 Group PCL

See Also

Company

Help

Tools

Stocks

S 11 Group PCL SET:S11

Income Statement

Earnings Waterfall S 11 Group PCL

Income Statement S 11 Group PCL

See Also

Company

Help

Tools

Stocks

S 11 Group PCL
SET:S11

Earnings Waterfall
S 11 Group PCL

Income Statement
S 11 Group PCL