Shrinkflex (Thailand) PCL
SET:SFT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Shrinkflex (Thailand) PCL
SET:SFT
|
TH |
|
BlackRock Inc
NYSE:BLK
|
US |
|
Yandal Resources Ltd
ASX:YRL
|
AU |
|
A
|
Apar Industries Ltd
NSE:APARINDS
|
IN |
|
Shyft Group Inc
NASDAQ:SHYF
|
US |
|
S
|
Salcon Bhd
KLSE:SALCON
|
MY |
|
H
|
Hock Lian Seng Holdings Ltd
SGX:J2T
|
SG |
|
F
|
Fourlis SA
ATHEX:FOYRK
|
GR |
Income Statement
Earnings Waterfall
Shrinkflex (Thailand) PCL
Income Statement
Shrinkflex (Thailand) PCL
| Dec-2021 | Mar-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
6
|
6
|
5
|
2
|
4
|
6
|
4
|
4
|
8
|
9
|
9
|
0
|
0
|
|
| Revenue |
794
N/A
|
809
+2%
|
859
+6%
|
1 092
+27%
|
1 337
+22%
|
1 556
+16%
|
485
-69%
|
509
+5%
|
979
+92%
|
1 001
+2%
|
1 013
+1%
|
1 036
+2%
|
1 053
+2%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(568)
|
(593)
|
(674)
|
(872)
|
(1 067)
|
(1 245)
|
(396)
|
(419)
|
(814)
|
(820)
|
(824)
|
(827)
|
(830)
|
|
| Gross Profit |
226
N/A
|
216
-4%
|
186
-14%
|
220
+18%
|
271
+23%
|
310
+15%
|
89
-71%
|
90
+2%
|
165
+83%
|
181
+10%
|
190
+5%
|
209
+10%
|
223
+7%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(95)
|
(94)
|
(104)
|
(134)
|
(167)
|
(195)
|
(62)
|
(64)
|
(128)
|
(127)
|
(128)
|
(130)
|
(131)
|
|
| Selling, General & Administrative |
(89)
|
(100)
|
(96)
|
(136)
|
(169)
|
(200)
|
(64)
|
(65)
|
(111)
|
(130)
|
(132)
|
(133)
|
(114)
|
|
| Depreciation & Amortization |
(9)
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(20)
|
|
| Other Operating Expenses |
3
|
7
|
2
|
2
|
3
|
5
|
3
|
1
|
3
|
3
|
3
|
3
|
4
|
|
| Operating Income |
131
N/A
|
122
-6%
|
81
-34%
|
86
+5%
|
104
+21%
|
116
+11%
|
27
-76%
|
26
-5%
|
36
+41%
|
54
+48%
|
61
+14%
|
79
+29%
|
92
+16%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
9
|
3
|
(3)
|
(3)
|
(5)
|
(6)
|
(2)
|
(13)
|
(6)
|
(8)
|
(10)
|
1
|
(7)
|
|
| Pre-Tax Income |
140
N/A
|
125
-10%
|
79
-37%
|
83
+5%
|
99
+20%
|
110
+11%
|
25
-78%
|
13
-47%
|
30
+131%
|
46
+53%
|
51
+11%
|
80
+56%
|
85
+6%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(28)
|
(25)
|
(16)
|
(16)
|
(20)
|
(22)
|
(6)
|
(3)
|
(6)
|
(9)
|
(11)
|
(16)
|
(18)
|
|
| Income from Continuing Operations |
112
|
100
|
63
|
66
|
80
|
88
|
20
|
11
|
24
|
37
|
40
|
63
|
67
|
|
| Net Income (Common) |
112
N/A
|
100
-10%
|
63
-37%
|
66
+5%
|
80
+20%
|
88
+10%
|
20
-77%
|
11
-44%
|
24
+115%
|
37
+55%
|
40
+8%
|
63
+56%
|
67
+6%
|
|
| EPS (Diluted) |
0.25
N/A
|
0.23
-8%
|
0.14
-39%
|
0.15
+7%
|
0.18
+20%
|
0.2
+11%
|
0.05
-75%
|
0.03
-40%
|
0.05
+67%
|
0.09
+80%
|
0.09
N/A
|
0.14
+56%
|
0.15
+7%
|
|