Income Statement

Revenue

-20%

+13%

10Y

Currency: THB

	Jun-2004	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	5	26	51	76	100	95	89	79	62	50	41	35	38	36	29	24	17	13	15	16	22	27	32	35	33	31	28	24	21	19	16	18	22	27	33	40	45	49	54	56	59	61	64	62	60	59	54	54	54	52	47	42	36	29	27	28	30	32	34	32	29	25	21	15	10	5	2	0	0	0	0	0
Revenue	534 N/A	3 014 +464%	6 085 +102%	9 459 +55%	12 127 +28%	11 290 -7%	10 639 -6%	10 124 -5%	11 051 +9%	12 529 +13%	13 699 +9%	14 006 +2%	13 177 -6%	11 649 -12%	10 341 -11%	9 872 -5%	7 584 -23%	5 584 -26%	3 888 -30%	2 331 -40%	3 539 +52%	5 329 +51%	6 653 +25%	7 460 +12%	7 652 +3%	7 749 +1%	8 099 +5%	8 399 +4%	8 993 +7%	9 463 +5%	8 971 -5%	8 447 -6%	7 617 -10%	6 358 -17%	5 525 -13%	4 465 -19%	3 533 -21%	2 829 -20%	2 355 -17%	2 143 -9%	1 854 -13%	1 721 -7%	1 652 -4%	1 661 +1%	1 766 +6%	1 868 +6%	1 955 +5%	1 874 -4%	1 783 -5%	1 682 -6%	1 695 +1%	1 822 +8%	1 908 +5%	2 064 +8%	2 178 +6%	2 207 +1%	2 183 -1%	2 227 +2%	2 304 +3%	2 582 +12%	2 835 +10%	2 891 +2%	2 913 +1%	2 807 -4%	2 580 -8%	2 408 -7%	2 189 -9%	1 978 -10%	2 061 +4%	2 032 -1%	1 996 -2%	2 057 +3%
Gross Profit
Cost of Revenue	(434)	(2 918)	(5 877)	(9 127)	(11 687)	(10 865)	(10 218)	(9 722)	(10 648)	(12 089)	(13 209)	(13 459)	(12 535)	(10 942)	(9 688)	(9 306)	(7 274)	(5 617)	(4 111)	(2 686)	(3 897)	(5 581)	(6 841)	(7 557)	(7 741)	(7 808)	(8 152)	(8 516)	(9 053)	(9 487)	(8 946)	(8 346)	(7 470)	(6 137)	(5 253)	(4 147)	(3 240)	(2 519)	(2 111)	(1 926)	(1 781)	(1 678)	(1 552)	(1 544)	(1 436)	(1 525)	(1 608)	(1 585)	(1 543)	(1 484)	(1 466)	(1 511)	(1 553)	(1 654)	(1 756)	(1 766)	(1 761)	(1 784)	(1 831)	(2 065)	(2 244)	(2 266)	(2 284)	(2 201)	(2 084)	(2 020)	(1 971)	(1 906)	(2 036)	(2 053)	(1 982)	(2 031)
Gross Profit	101 N/A	95 -5%	208 +119%	332 +60%	440 +32%	425 -3%	421 -1%	402 -5%	403 +0%	440 +9%	491 +11%	547 +12%	642 +17%	707 +10%	654 -8%	566 -13%	310 -45%	(33) N/A	(224) -583%	(355) -59%	(358) -1%	(252) +30%	(189) +25%	(98) +48%	(89) +9%	(60) +33%	(53) +11%	(117) -120%	(61) +48%	(24) +60%	25 N/A	100 +302%	147 +47%	221 +50%	272 +23%	318 +17%	293 -8%	310 +6%	244 -21%	216 -11%	72 -67%	44 -40%	100 +130%	116 +16%	330 +183%	344 +4%	348 +1%	289 -17%	240 -17%	198 -17%	229 +15%	311 +36%	356 +14%	410 +15%	422 +3%	441 +4%	422 -4%	443 +5%	474 +7%	517 +9%	591 +14%	625 +6%	629 +1%	605 -4%	497 -18%	388 -22%	218 -44%	72 -67%	26 -64%	(20) N/A	14 N/A	27 +88%
Operating Income
Operating Expenses	(31)	(20)	(45)	(70)	(110)	(106)	(109)	(110)	(129)	(117)	(117)	(129)	(146)	(141)	(155)	(158)	(1 815)	(1 805)	(1 802)	(1 800)	(182)	(198)	(202)	(208)	(196)	(197)	(195)	(195)	(175)	(170)	(176)	(197)	(203)	(225)	(225)	(213)	(289)	(261)	(445)	(444)	(583)	(558)	(370)	(344)	(243)	(209)	(224)	(240)	(266)	(245)	(246)	(238)	(237)	(218)	(219)	(223)	(232)	(243)	(245)	(224)	(247)	(253)	(248)	(269)	(258)	(197)	(200)	(201)	(208)	(245)	(240)	(239)
Selling, General & Administrative	(32)	(26)	(53)	(84)	(117)	(123)	(126)	(130)	(137)	(145)	(156)	(168)	(176)	(188)	(202)	(205)	(259)	(270)	(257)	(246)	(187)	(206)	(216)	(228)	(216)	(230)	(226)	(224)	(194)	(198)	(202)	(219)	(225)	(237)	(239)	(231)	(283)	(299)	(489)	(493)	(572)	(581)	(390)	(380)	(238)	(246)	(259)	(272)	(262)	(272)	(274)	(270)	(274)	(259)	(261)	(273)	(278)	(289)	(291)	(294)	(320)	(337)	(340)	(332)	(309)	(289)	(280)	(276)	(271)	(268)	(265)	(264)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	0	0	0	(13)	0	0	0	(6)	0	0	0	(6)	0	0	0	(6)	0	0	0	(11)	0	0	0	(5)	0	0	0	(4)	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	0	6	9	14	7	17	16	20	9	28	38	38	30	46	46	48	(1 557)	(1 535)	(1 546)	(1 554)	12	8	14	20	33	33	32	28	25	28	25	23	28	12	14	18	0	38	44	49	0	23	20	36	0	37	35	31	0	27	29	32	37	40	42	49	46	46	46	70	72	84	92	62	51	92	79	75	63	24	25	24
Operating Income	69 N/A	75 +9%	164 +118%	262 +60%	331 +26%	319 -4%	311 -2%	292 -6%	274 -6%	323 +18%	373 +15%	418 +12%	496 +19%	566 +14%	499 -12%	408 -18%	(1 505) N/A	(1 838) -22%	(2 026) -10%	(2 156) -6%	(540) +75%	(449) +17%	(391) +13%	(306) +22%	(285) +7%	(257) +10%	(248) +3%	(312) -26%	(236) +25%	(194) +18%	(151) +22%	(96) +36%	(56) +42%	(4) +93%	47 N/A	105 +124%	4 -96%	49 +1 172%	(201) N/A	(228) -14%	(510) -124%	(515) -1%	(270) +48%	(227) +16%	87 N/A	135 +55%	124 -9%	49 -60%	(27) N/A	(46) -74%	(17) +64%	74 N/A	119 +61%	192 +62%	203 +6%	218 +7%	190 -13%	200 +6%	228 +14%	293 +28%	344 +17%	371 +8%	382 +3%	336 -12%	239 -29%	191 -20%	17 -91%	(129) N/A	(182) -41%	(265) -45%	(226) +15%	(213) +6%
Pre-Tax Income
Interest Income Expense	(1)	13	(60)	(97)	(130)	(187)	(99)	(67)	(6)	28	13	31	37	3	4	(21)	1	(9)	(23)	(11)	2	11	(6)	(19)	(22)	(25)	19	42	47	52	40	(4)	3	(16)	(18)	10	(4)	(18)	(32)	(42)	(59)	(61)	(65)	(62)	(55)	(51)	(45)	(42)	(45)	(46)	(46)	(43)	(33)	(24)	(17)	(20)	(18)	(22)	(25)	(31)	(36)	(30)	(29)	(13)	(7)	1	13	(8)	14	10	(4)	21
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	457	484	1 132	1 271	1 218	1 205	596	434	127	112	73	73	0	0	0	(10)	0	0	0	0	0	0	0	(17)	0	0	(17)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9	0	0	0	9	0	0	0	0	94	95	95
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	5	0	0	0	(5)	0	21	24	0	(2)	(21)	(24)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1	(0)	(0)	(0)	(1)	0	0	23	0	0	0	(24)	0	0	0	0	0	(0)	(0)	0	0	0	0	0	24	0	0	0	48	0	0	0	41	0	0	0	27	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	68 N/A	88 +30%	103 +17%	166 +60%	201 +21%	132 -34%	213 +61%	224 +5%	268 +20%	352 +31%	386 +10%	455 +18%	534 +17%	569 +7%	503 -12%	383 -24%	(1 505) N/A	(1 368) +9%	(1 540) -13%	(1 011) +34%	731 N/A	759 +4%	785 +3%	247 -69%	127 -49%	(154) N/A	(117) +24%	(198) -68%	(116) +41%	(142) -23%	(112) +21%	(100) +11%	(63) +37%	(20) +68%	29 N/A	115 +295%	24 -79%	31 +26%	(232) N/A	(270) -16%	(539) -100%	(576) -7%	(335) +42%	(306) +8%	73 N/A	84 +15%	78 -7%	7 -91%	(44) N/A	(92) -110%	(63) +32%	31 N/A	86 +174%	168 +96%	187 +11%	198 +6%	171 -13%	178 +4%	203 +14%	262 +29%	317 +21%	341 +8%	353 +4%	323 -9%	240 -26%	192 -20%	30 -84%	(137) N/A	(169) -23%	(161) +5%	(135) +16%	(97) +28%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	(1)	(2)	(3)	(2)	(4)	(3)	(2)	(3)	0	0	0	1	0	(1)	(1)	(1)	9	10	9	7	(1)	(1)	(1)	2	0	0	(2)	(2)	(9)	(12)	(11)	(13)	(8)	(6)	(4)	(3)	(1)	(1)	(0)	1	2	2	1	1	(2)	(2)	(2)	(1)	39	37	28	16	(13)	(21)	(19)	(8)	(4)	(1)	13	13	1	9	1	(2)
Income from Continuing Operations	68	88	103	166	201	132	213	224	267	350	383	452	530	565	500	380	(1 505)	(1 368)	(1 540)	(1 010)	731	758	784	247	136	(145)	(108)	(191)	(116)	(143)	(112)	(98)	(63)	(20)	27	113	16	19	(243)	(283)	(547)	(582)	(339)	(310)	72	83	78	8	(42)	(90)	(61)	32	83	166	185	197	210	215	231	278	304	320	334	314	236	191	43	(124)	(168)	(152)	(134)	(99)
Income to Minority Interest	0	0	0	0	0	1	(1)	(1)	0	(1)	(1)	(0)	(2)	(2)	(1)	(2)	2	4	6	5	3	3	2	6	8	10	9	6	6	5	6	6	8	6	4	4	(3)	(5)	(5)	(6)	1	3	3	2	(2)	(0)	2	3	3	1	(0)	(2)	(2)	(2)	(2)	(1)	(1)	(0)	(0)	(1)	(0)	0	1	(0)	(1)	(1)	(1)	5	3	3	3	(2)
Net Income (Common)	68 N/A	88 +30%	103 +17%	166 +60%	201 +21%	132 -34%	212 +60%	223 +5%	267 +20%	349 +31%	383 +10%	452 +18%	527 +17%	563 +7%	499 -11%	378 -24%	(1 502) N/A	(1 364) +9%	(1 534) -12%	(1 005) +34%	734 N/A	761 +4%	786 +3%	252 -68%	144 -43%	(135) N/A	(99) +26%	(185) -86%	(111) +40%	(139) -25%	(106) +23%	(92) +14%	(55) +40%	(14) +75%	31 N/A	117 +275%	13 -89%	14 +10%	(248) N/A	(288) -16%	(546) -90%	(579) -6%	(337) +42%	(308) +9%	70 N/A	83 +18%	80 -4%	11 -86%	(39) N/A	(89) -126%	(61) +31%	29 N/A	81 +176%	163 +101%	182 +12%	196 +7%	210 +7%	215 +3%	231 +7%	277 +20%	304 +10%	320 +6%	335 +4%	314 -6%	235 -25%	190 -19%	42 -78%	(119) N/A	(164) -38%	(150) +9%	(131) +12%	(101) +23%
EPS (Diluted)	0.09 N/A	0.12 +33%	0.27 +125%	0.3 +11%	0.27 -10%	0.17 -37%	0.28 +65%	0.38 +36%	0.43 +13%	0.47 +9%	0.51 +9%	0.6 +18%	0.7 +17%	0.75 +7%	0.59 -21%	0.44 -25%	-1.86 N/A	-1.64 +12%	-1.81 -10%	-1.22 +33%	0.88 N/A	0.91 +3%	0.94 +3%	0.3 -68%	0.17 -43%	-0.16 N/A	-0.11 +31%	-0.21 -91%	-0.13 +38%	-0.16 -23%	-0.13 +19%	-0.11 +15%	-0.07 +36%	-0.01 +86%	0.05 N/A	0.15 +200%	0.02 -87%	0.02 N/A	-0.3 N/A	-0.35 -17%	-0.65 -86%	-0.54 +17%	-0.27 +50%	-0.37 -37%	0.08 N/A	0.09 +12%	0.1 +11%	0.01 -90%	-0.05 N/A	-0.11 -120%	-0.07 +36%	0.04 N/A	0.1 +150%	0.2 +100%	0.22 +10%	0.23 +5%	0.24 +4%	0.25 +4%	0.26 +4%	0.31 +19%	0.34 +10%	0.36 +6%	0.38 +6%	0.36 -5%	0.27 -25%	0.22 -19%	0.05 -77%	-0.14 N/A	-0.19 -36%	-0.18 +5%	-0.16 +11%	-0.12 +25%

Income Statement Balance Sheet Cash Flow Statement

Stars Microelectronics Thailand PCL
SET:SMT

Income Statement

Earnings Waterfall
Stars Microelectronics Thailand PCL

Income Statement
Stars Microelectronics Thailand PCL

See Also

Company

Help

Tools

Stocks

Stars Microelectronics Thailand PCL SET:SMT

Income Statement

Earnings Waterfall Stars Microelectronics Thailand PCL

Income Statement Stars Microelectronics Thailand PCL

See Also

Company

Help

Tools

Stocks

Stars Microelectronics Thailand PCL
SET:SMT

Earnings Waterfall
Stars Microelectronics Thailand PCL

Income Statement
Stars Microelectronics Thailand PCL