Watchlist Manager

Watchlist

Price: 0.8 THB 1.27% Market Closed

Market Cap: ฿246.4m

T	Techno Medical PCL SET:TM	TH
	Tianjin Motimo Membrane Technology Co Ltd SZSE:300334	CN

Income Statement

Currency: THB

	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	0	0	0	0	0	0	0	0	0	0	0	0	0	2	3	5	6	6	7	8	8	7	6	5	5	5	5	5	6	9	11	13	16	17	18	20	20	0	0	0	0
Revenue	511 N/A	544 +6%	559 +3%	570 +2%	556 -2%	566 +2%	577 +2%	591 +2%	628 +6%	629 +0%	639 +1%	651 +2%	644 -1%	698 +8%	701 +0%	714 +2%	686 -4%	650 -5%	636 -2%	627 -1%	631 +1%	614 -3%	616 +0%	674 +9%	674 +0%	681 +1%	687 +1%	627 -9%	643 +3%	653 +2%	668 +2%	677 +1%	686 +1%	699 +2%	697 0%	711 +2%	710 0%	699 -2%	697 0%	683 -2%	683 0%
Gross Profit
Cost of Revenue	(287)	(311)	(326)	(334)	(326)	(333)	(336)	(348)	(373)	(372)	(377)	(377)	(373)	(413)	(422)	(438)	(416)	(383)	(381)	(378)	(384)	(383)	(379)	(411)	(418)	(426)	(431)	(401)	(414)	(424)	(442)	(453)	(466)	(480)	(482)	(496)	(492)	(481)	(473)	(458)	(455)
Gross Profit	224 N/A	233 +4%	233 +0%	235 +1%	230 -2%	233 +1%	241 +4%	243 +1%	256 +5%	258 +1%	262 +2%	275 +5%	271 -2%	284 +5%	279 -2%	276 -1%	270 -2%	267 -1%	255 -4%	249 -2%	247 -1%	230 -7%	236 +3%	263 +11%	256 -3%	255 0%	256 +0%	226 -12%	229 +1%	229 +0%	227 -1%	224 -1%	220 -2%	219 -1%	215 -2%	215 +0%	217 +1%	218 +0%	223 +3%	225 +1%	228 +1%
Operating Income
Operating Expenses	(173)	(181)	(188)	(188)	(190)	(195)	(198)	(211)	(210)	(210)	(210)	(201)	(207)	(205)	(200)	(201)	(192)	(194)	(192)	(189)	(189)	(191)	(192)	(201)	(201)	(196)	(199)	(199)	(210)	(212)	(210)	(214)	(214)	(219)	(224)	(235)	(228)	(216)	(209)	(184)	(182)
Selling, General & Administrative	(174)	(182)	(189)	(188)	(191)	(196)	(200)	(213)	(210)	(210)	(211)	(201)	(207)	(206)	(201)	(205)	(195)	(197)	(196)	(190)	(190)	(192)	(194)	(203)	(201)	(198)	(201)	(201)	(212)	(216)	(215)	(222)	(225)	(231)	(238)	(235)	(228)	(219)	(214)	(207)	(205)
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	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)
Other Operating Expenses	1	1	1	0	1	1	2	2	0	1	1	1	0	1	1	4	4	4	3	1	1	1	1	1	1	2	2	2	2	3	6	8	11	12	13	(0)	1	3	6	23	23
Operating Income	51 N/A	52 +2%	45 -13%	48 +6%	40 -16%	38 -6%	43 +15%	32 -26%	46 +43%	49 +5%	52 +6%	74 +44%	63 -15%	80 +26%	79 0%	75 -5%	78 +4%	73 -6%	63 -14%	60 -4%	58 -4%	39 -32%	44 +11%	62 +41%	55 -11%	59 +6%	56 -4%	26 -53%	18 -30%	17 -7%	17 -2%	10 -41%	6 -36%	(0) N/A	(9) -3 795%	(20) -110%	(10) +48%	2 N/A	15 +751%	41 +177%	46 +13%
Pre-Tax Income
Interest Income Expense	(14)	(16)	(13)	(7)	(9)	(7)	(7)	(5)	(3)	(3)	(5)	(4)	(4)	(3)	1	2	1	(10)	(10)	(14)	(13)	(6)	(9)	(11)	(10)	(8)	(7)	(8)	(2)	(2)	(3)	(5)	(10)	(16)	(18)	(6)	(16)	(13)	(10)	(16)	(12)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	1	3	5	7	4	1	(1)	(0)	(0)	1	1	0	1	1	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	(1)	(1)	(0)	0	(1)	(2)	(2)	1	(1)	(1)	(1)	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	(1)	(1)	(0)	(0)	0	0	(0)
Pre-Tax Income	37 N/A	36 -3%	32 -10%	41 +28%	31 -26%	31 +1%	36 +17%	27 -25%	44 +63%	46 +3%	47 +3%	71 +51%	61 -14%	77 +27%	80 +4%	77 -4%	76 -1%	65 -15%	56 -13%	51 -9%	52 +2%	37 -29%	35 -4%	51 +43%	45 -11%	51 +13%	51 -1%	20 -61%	17 -14%	16 -3%	14 -14%	5 -64%	(3) N/A	(16) -429%	(28) -72%	(27) +3%	(26) +2%	(11) +57%	5 N/A	24 +360%	34 +40%
Net Income
Tax Provision	(8)	(8)	(7)	(5)	(4)	(4)	(5)	(7)	(9)	(9)	(9)	(14)	(12)	(16)	(17)	(16)	(15)	(13)	(11)	(10)	(11)	(8)	(13)	(17)	(15)	(16)	(11)	(6)	(6)	(8)	(10)	(9)	(9)	(7)	(3)	(5)	(5)	(7)	(10)	(10)	(12)
Income from Continuing Operations	29	28	25	36	27	27	31	20	35	37	38	57	48	61	63	60	61	52	45	41	41	29	22	34	30	35	40	14	11	9	4	(4)	(12)	(23)	(31)	(32)	(31)	(18)	(4)	14	22
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	1	1	1	1	2	3	5	7	7	8	8	10	9	9	9	5	5
Net Income (Common)	29 N/A	28 -3%	25 -10%	36 +41%	27 -25%	27 +1%	31 +15%	20 -35%	35 +74%	37 +3%	38 +3%	57 +51%	48 -15%	61 +26%	63 +4%	60 -4%	61 +1%	52 -15%	45 -13%	41 -8%	41 -1%	29 -30%	22 -23%	34 +54%	30 -11%	36 +18%	41 +13%	15 -63%	13 -13%	12 -8%	9 -27%	3 -70%	(4) N/A	(15) -236%	(23) -52%	(22) +4%	(22) +2%	(9) +56%	4 N/A	20 +337%	28 +41%
EPS (Diluted)	0.57 N/A	0.14 -75%	0.11 -21%	0.14 +27%	0.12 -14%	0.1 -17%	0.11 +10%	0.07 -36%	0.11 +57%	0.12 +9%	0.12 N/A	0.18 +50%	0.16 -11%	0.19 +19%	0.2 +5%	0.2 N/A	0.2 N/A	0.17 -15%	0.15 -12%	0.14 -7%	0.13 -7%	0.09 -31%	0.07 -22%	0.11 +57%	0.1 -9%	0.12 +20%	0.13 +8%	0.05 -62%	0.04 -20%	0.04 N/A	0.03 -25%	0.01 -67%	-0.01 N/A	-0.05 -400%	-0.07 -40%	-0.07 N/A	-0.07 N/A	-0.03 +57%	0.01 N/A	0.06 +500%	0.09 +50%

Income Statement Balance Sheet Cash Flow Statement

Techno Medical PCL
SET:TM

Income Statement

Earnings Waterfall
Techno Medical PCL

Income Statement
Techno Medical PCL

See Also

Company

Help

Tools

Stocks

Techno Medical PCL SET:TM

Income Statement

Earnings Waterfall Techno Medical PCL

Income Statement Techno Medical PCL

See Also

Company

Help

Tools

Stocks

Techno Medical PCL
SET:TM

Earnings Waterfall
Techno Medical PCL

Income Statement
Techno Medical PCL