Income Statement

Revenue

-14%

+26%

10Y

Currency: THB

	Dec-2001	Mar-2002	Jun-2002	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	27	21	19	17	18	17	17	16	19	20	20	22	21	20	20	20	20	21	22	24	25	25	25	24	23	21	20	19	19	18	16	15	14	14	14	15	16	17	15	16	17	17	20	20	20	20	20	24	23	23	23	18	16	14	11	21	33	46	60	62	67	68	70	78	74	71	70	60	60	59	58	58	58	63	66	70	74	73	72	69	67	62	57	53	47	45	43	40	39	37	35	33	32	0	0	0
Revenue	638 N/A	666 +4%	685 +3%	712 +4%	725 +2%	737 +2%	755 +2%	767 +2%	772 +1%	795 +3%	792 0%	803 +1%	822 +2%	837 +2%	859 +3%	868 +1%	895 +3%	912 +2%	933 +2%	978 +5%	999 +2%	1 015 +2%	1 023 +1%	1 038 +1%	1 056 +2%	1 089 +3%	1 125 +3%	1 154 +3%	1 186 +3%	1 188 +0%	1 195 +1%	1 222 +2%	1 222 N/A	1 251 +2%	1 264 +1%	1 299 +3%	1 319 +2%	1 336 +1%	1 380 +3%	1 409 +2%	1 439 +2%	1 476 +3%	1 497 +1%	1 512 +1%	1 553 +3%	1 574 +1%	1 597 +1%	1 637 +3%	1 686 +3%	1 767 +5%	1 812 +3%	1 837 +1%	1 861 +1%	1 855 0%	1 894 +2%	1 936 +2%	2 005 +4%	2 092 +4%	2 156 +3%	2 281 +6%	2 435 +7%	2 627 +8%	2 828 +8%	3 037 +7%	3 153 +4%	3 219 +2%	3 281 +2%	3 351 +2%	3 441 +3%	3 515 +2%	3 579 +2%	3 658 +2%	3 703 +1%	3 785 +2%	4 749 +25%	4 752 +0%	3 875 -18%	4 866 +26%	4 229 -13%	4 870 +15%	6 351 +30%	7 104 +12%	7 253 +2%	7 000 -3%	5 672 -19%	5 269 -7%	5 335 +1%	5 478 +3%	5 819 +6%	6 010 +3%	6 076 +1%	6 199 +2%	6 057 -2%	6 044 0%	6 106 +1%	5 989 -2%
Gross Profit
Cost of Revenue	(431)	(447)	(462)	(476)	(485)	(493)	(498)	(508)	(525)	(537)	(546)	(553)	(556)	(565)	(584)	(594)	(613)	(633)	(641)	(668)	(684)	(693)	(705)	(709)	(717)	(735)	(756)	(785)	(806)	(817)	(833)	(842)	(841)	(854)	(858)	(879)	(905)	(920)	(947)	(980)	(991)	(1 015)	(1 031)	(1 039)	(1 078)	(1 093)	(1 109)	(1 126)	(1 155)	(1 206)	(1 248)	(1 289)	(1 321)	(1 333)	(1 356)	(1 379)	(1 435)	(1 498)	(1 564)	(1 655)	(1 763)	(1 919)	(2 073)	(2 212)	(2 302)	(2 343)	(2 376)	(2 417)	(2 474)	(2 505)	(2 554)	(2 613)	(2 671)	(2 737)	(3 411)	(3 416)	(2 740)	(3 418)	(2 909)	(3 174)	(3 532)	(3 921)	(4 004)	(3 862)	(3 637)	(3 435)	(3 450)	(3 627)	(3 820)	(3 964)	(4 097)	(4 224)	(4 295)	(4 334)	(4 347)	(4 313)
Gross Profit	208 N/A	218 +5%	223 +2%	236 +6%	240 +2%	244 +2%	258 +6%	259 +1%	247 -5%	258 +4%	246 -5%	250 +2%	265 +6%	272 +3%	275 +1%	274 0%	282 +3%	280 -1%	292 +5%	310 +6%	314 +1%	322 +2%	318 -1%	329 +4%	339 +3%	354 +4%	369 +4%	370 +0%	381 +3%	371 -3%	362 -2%	380 +5%	381 +0%	397 +4%	407 +2%	420 +3%	414 -2%	416 +1%	433 +4%	429 -1%	448 +4%	461 +3%	466 +1%	473 +1%	476 +1%	481 +1%	488 +2%	511 +5%	531 +4%	560 +6%	564 +1%	547 -3%	540 -1%	522 -3%	538 +3%	557 +3%	570 +2%	594 +4%	592 0%	626 +6%	672 +7%	708 +5%	756 +7%	824 +9%	851 +3%	876 +3%	904 +3%	933 +3%	967 +4%	1 010 +4%	1 025 +2%	1 046 +2%	1 032 -1%	1 048 +2%	1 338 +28%	1 336 0%	1 135 -15%	1 448 +28%	1 320 -9%	1 696 +28%	2 819 +66%	3 183 +13%	3 249 +2%	3 138 -3%	2 035 -35%	1 834 -10%	1 885 +3%	1 851 -2%	1 999 +8%	2 046 +2%	1 978 -3%	1 975 0%	1 762 -11%	1 710 -3%	1 760 +3%	1 677 -5%
Operating Income
Operating Expenses	(115)	(119)	(113)	(125)	(129)	(142)	(166)	(162)	(170)	(189)	(182)	(185)	(184)	(168)	(186)	(193)	(195)	(195)	(199)	(199)	(206)	(209)	(206)	(207)	(211)	(218)	(228)	(233)	(230)	(226)	(222)	(224)	(218)	(224)	(227)	(230)	(226)	(230)	(239)	(245)	(273)	(277)	(280)	(290)	(297)	(302)	(306)	(313)	(321)	(340)	(355)	(345)	(331)	(333)	(340)	(365)	(395)	(403)	(405)	(424)	(463)	(480)	(522)	(549)	(600)	(572)	(577)	(585)	(639)	(615)	(644)	(660)	(667)	(680)	(827)	(821)	(658)	(839)	(705)	(782)	(982)	(990)	(1 027)	(958)	(704)	(721)	(704)	(747)	(832)	(856)	(869)	(880)	(887)	(879)	(873)	(860)
Selling, General & Administrative	(120)	(127)	(121)	(133)	(139)	(154)	(178)	(178)	(183)	(187)	(190)	(192)	(192)	(190)	(192)	(198)	(202)	(203)	(207)	(211)	(215)	(218)	(216)	(217)	(221)	(229)	(239)	(244)	(241)	(238)	(234)	(238)	(243)	(250)	(254)	(258)	(272)	(277)	(287)	(289)	(294)	(299)	(301)	(311)	(316)	(323)	(329)	(336)	(341)	(359)	(374)	(364)	(349)	(350)	(355)	(380)	(415)	(425)	(429)	(450)	(463)	(507)	(549)	(577)	(600)	(598)	(605)	(618)	(609)	(650)	(679)	(691)	(675)	(723)	(876)	(870)	(624)	(879)	(737)	(814)	(903)	(1 017)	(1 057)	(994)	(619)	(759)	(742)	(779)	(738)	(889)	(902)	(913)	(795)	(921)	(916)	(906)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(29)	0	0	0	(32)	0	0	0	(67)	0	0	0	(105)	0	0	0	(124)	0	0	0	(127)	0	0	0	(128)	0	0	0
Other Operating Expenses	5	8	8	8	10	12	12	17	13	(1)	8	7	8	22	6	6	6	8	9	11	9	10	11	10	10	11	11	11	11	12	12	14	24	26	27	28	46	46	48	45	21	22	21	21	19	21	23	23	20	20	19	19	17	17	15	15	20	22	24	26	0	27	27	28	0	25	28	33	0	35	35	31	40	42	50	49	33	40	32	31	26	28	29	36	40	38	38	32	33	33	33	33	36	42	44	46
Operating Income	93 N/A	99 +7%	111 +12%	111 +0%	111 0%	102 -8%	92 -10%	97 +6%	77 -21%	69 -10%	64 -8%	66 +4%	82 +24%	105 +28%	89 -15%	81 -8%	87 +7%	85 -3%	93 +10%	110 +18%	108 -2%	113 +5%	112 -1%	122 +9%	129 +6%	136 +6%	142 +4%	137 -4%	151 +11%	145 -4%	140 -3%	156 +11%	162 +4%	173 +7%	179 +4%	190 +6%	187 -1%	185 -1%	194 +5%	185 -5%	175 -5%	184 +5%	186 +1%	182 -2%	179 -2%	179 +0%	182 +2%	198 +9%	210 +6%	221 +5%	209 -5%	203 -3%	208 +3%	189 -9%	198 +4%	192 -3%	175 -9%	191 +9%	188 -2%	202 +8%	209 +3%	228 +9%	233 +3%	275 +18%	251 -9%	303 +21%	327 +8%	349 +7%	328 -6%	395 +20%	381 -3%	385 +1%	365 -5%	368 +1%	512 +39%	515 +1%	477 -7%	609 +28%	615 +1%	914 +49%	1 837 +101%	2 193 +19%	2 222 +1%	2 180 -2%	1 332 -39%	1 113 -16%	1 181 +6%	1 104 -6%	1 167 +6%	1 190 +2%	1 109 -7%	1 095 -1%	875 -20%	831 -5%	887 +7%	817 -8%
Pre-Tax Income
Interest Income Expense	(27)	(37)	(20)	(15)	(15)	(22)	(26)	(18)	(17)	(12)	(20)	(17)	8	15	14	1	48	43	42	42	(23)	(23)	(23)	(22)	(20)	(19)	(17)	(17)	(17)	(18)	(16)	(15)	(14)	(14)	(14)	(15)	(16)	(17)	(15)	(16)	(17)	(17)	(20)	(20)	(20)	(20)	(20)	(24)	(23)	(23)	(23)	(17)	(16)	(16)	(13)	(24)	(31)	(41)	(55)	(56)	2	0	(2)	(12)	(74)	(72)	(70)	(60)	(60)	(59)	(58)	(58)	(61)	(63)	(84)	(88)	(76)	(91)	(72)	(69)	(70)	(62)	(57)	(53)	(50)	(45)	(43)	(40)	(44)	(37)	(35)	(33)	(38)	(33)	(33)	(33)
Non-Reccuring Items	0	14	14	14	(2)	3	(3)	(6)	(6)	0	0	2	14	0	14	10	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	(0)	(0)	0	0	0	0	0	0	0	10	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	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
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	10	0	0	(10)	(10)	(0)	0	0	0	0	1	1	1	0	(0)	(0)	(0)	0	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	0	0	0	0	0	0	0	0	0	26	0	0	0	27	0	0	0	33	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	66 N/A	76 +16%	105 +38%	110 +5%	94 -15%	84 -11%	62 -26%	73 +18%	54 -26%	58 +6%	54 -7%	61 +13%	103 +69%	120 +16%	106 -12%	82 -22%	135 +64%	128 -5%	136 +6%	152 +12%	86 -43%	91 +5%	90 -1%	101 +12%	109 +8%	117 +8%	124 +6%	120 -4%	135 +13%	127 -5%	124 -3%	141 +14%	150 +6%	159 +6%	165 +4%	175 +6%	172 -2%	168 -2%	179 +6%	169 -6%	159 -6%	167 +5%	166 -1%	163 -2%	159 -3%	159 +0%	162 +2%	174 +7%	186 +7%	198 +6%	186 -6%	186 0%	193 +4%	174 -10%	184 +6%	168 -9%	144 -14%	150 +4%	133 -11%	146 +10%	236 +62%	228 -4%	231 +2%	263 +14%	204 -22%	232 +13%	258 +11%	289 +12%	301 +4%	335 +11%	323 -4%	328 +2%	304 -7%	305 +0%	427 +40%	427 0%	401 -6%	519 +29%	544 +5%	845 +55%	1 767 +109%	2 131 +21%	2 164 +2%	2 127 -2%	1 281 -40%	1 068 -17%	1 138 +7%	1 064 -6%	1 123 +6%	1 153 +3%	1 074 -7%	1 062 -1%	837 -21%	799 -5%	854 +7%	784 -8%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(14)	(16)	(22)	(15)	(12)	(14)	(16)	(24)	(26)	(27)	(32)	(35)	(37)	(36)	(33)	(35)	(31)	(31)	(36)	(35)	(38)	(39)	(42)	(30)	(31)	(35)	(33)	(47)	(47)	(46)	(42)	(38)	(37)	(37)	(38)	(38)	(40)	(38)	(38)	(35)	(31)	(33)	(28)	(29)	(29)	(25)	(30)	(46)	(46)	(47)	(54)	(41)	(45)	(50)	(54)	(58)	(64)	(63)	(65)	(60)	(60)	(54)	(54)	(50)	(73)	(108)	(167)	(352)	(424)	(431)	(426)	(257)	(217)	(230)	(215)	(226)	(232)	(217)	(215)	(171)	(164)	(175)	(162)
Income from Continuing Operations	66	76	105	110	94	84	62	73	54	58	54	61	97	106	90	60	120	115	122	136	62	65	63	69	74	80	88	87	100	97	93	105	115	121	126	134	142	138	145	135	111	120	120	121	121	122	126	136	149	157	148	148	158	142	151	140	116	121	107	116	190	181	184	209	163	186	207	235	243	271	260	263	244	245	374	373	351	445	436	677	1 416	1 707	1 734	1 702	1 024	851	908	849	897	921	856	847	666	635	679	622
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)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(6)	(20)	(25)	(26)	(25)	(12)	(9)	(9)	(6)	(6)	(5)	(3)	(3)	(2)	(2)	(3)	(2)
Net Income (Common)	93 N/A	103 +11%	115 +11%	120 +4%	103 -14%	110 +7%	80 -28%	91 +14%	97 +7%	40 -59%	36 -11%	43 +20%	97 +124%	106 +10%	90 -16%	60 -33%	120 +99%	115 -4%	128 +11%	141 +11%	68 -52%	70 +3%	63 -10%	69 +10%	74 +6%	80 +9%	88 +10%	87 -1%	100 +15%	97 -3%	93 -5%	105 +14%	115 +9%	121 +5%	126 +4%	134 +6%	142 +6%	138 -3%	145 +5%	135 -6%	111 -18%	120 +8%	120 +0%	121 +1%	121 0%	122 +1%	126 +3%	136 +8%	149 +10%	157 +6%	148 -6%	148 -1%	158 +7%	142 -10%	151 +6%	140 -7%	116 -17%	121 +5%	107 -12%	116 +8%	190 +63%	181 -5%	184 +2%	209 +13%	163 -22%	186 +14%	207 +11%	234 +13%	242 +4%	270 +11%	259 -4%	262 +1%	243 -7%	243 +0%	372 +53%	372 0%	350 -6%	444 +27%	434 -2%	671 +55%	1 395 +108%	1 682 +21%	1 708 +1%	1 676 -2%	1 012 -40%	843 -17%	898 +7%	843 -6%	891 +6%	916 +3%	853 -7%	844 -1%	664 -21%	633 -5%	676 +7%	619 -8%
EPS (Diluted)	0.05 N/A	0.07 +40%	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.04 -43%	0.05 +25%	0.06 +20%	0.04 -33%	0.03 -25%	0.04 +33%	0.06 +50%	0.07 +17%	0.06 -14%	0.04 -33%	0.08 +100%	0.08 N/A	0.09 +12%	0.1 +11%	0.04 -60%	0.05 +25%	0.05 N/A	0.05 N/A	0.05 N/A	0.05 N/A	0.05 N/A	0.05 N/A	0.06 +20%	0.06 N/A	0.06 N/A	0.07 +17%	0.07 N/A	0.09 +29%	0.09 N/A	0.09 N/A	0.1 +11%	0.08 -20%	0.09 +12%	0.09 N/A	0.08 -11%	0.09 +12%	0.09 N/A	0.09 N/A	0.08 -11%	0.09 +12%	0.09 N/A	0.09 N/A	0.1 +11%	0.1 N/A	0.09 -10%	0.09 N/A	0.12 +33%	0.08 -33%	0.09 +12%	0.08 -11%	0.07 -12%	0.07 N/A	0.06 -14%	0.07 +17%	0.12 +71%	0.11 -8%	0.11 N/A	0.12 +9%	0.08 -33%	0.1 +25%	0.11 +10%	0.12 +9%	0.12 N/A	0.14 +17%	0.13 -7%	0.13 N/A	0.12 -8%	0.12 N/A	0.19 +58%	0.19 N/A	0.17 -11%	0.22 +29%	0.22 N/A	0.34 +55%	0.7 +106%	0.83 +19%	0.84 +1%	0.82 -2%	0.49 -40%	0.41 -16%	0.44 +7%	0.41 -7%	0.43 +5%	0.45 +5%	0.41 -9%	0.41 N/A	0.32 -22%	0.31 -3%	0.33 +6%	0.3 -9%

Income Statement Balance Sheet Cash Flow Statement

Sikarin PCL
SET:SKR

Income Statement

Earnings Waterfall
Sikarin PCL

Income Statement
Sikarin PCL

See Also

Company

Help

Tools

Stocks

Sikarin PCL SET:SKR

Income Statement

Earnings Waterfall Sikarin PCL

Income Statement Sikarin PCL

See Also

Company

Help

Tools

Stocks

Sikarin PCL
SET:SKR

Earnings Waterfall
Sikarin PCL

Income Statement
Sikarin PCL