T

TPC Power Holding PCL
SET:TPCH

Watchlist Manager
TPC Power Holding PCL
SET:TPCH
Watchlist
Price: 1.28 THB Market Closed
Market Cap: 513.5m THB

Income Statement

Earnings Waterfall
TPC Power Holding PCL

Revenue
2.2B THB
Cost of Revenue
-1.6B THB
Gross Profit
605.1m THB
Operating Expenses
-188.4m THB
Operating Income
416.7m THB
Other Expenses
-665.8m THB
Net Income
-249.1m THB

Income Statement
TPC Power Holding PCL

Rotate your device to view
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 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
23
28
27
27
28
27
26
24
27
32
36
40
45
48
52
61
64
69
77
79
82
82
80
79
79
77
75
80
88
103
123
135
162
179
191
202
200
204
238
100
151
199
197
200
195
0
Revenue
180
N/A
235
+30%
254
+8%
251
-1%
258
+3%
255
-1%
251
-2%
246
-2%
305
+24%
378
+24%
467
+23%
565
+21%
672
+19%
776
+15%
865
+11%
1 005
+16%
1 093
+9%
1 200
+10%
1 355
+13%
1 462
+8%
1 560
+7%
1 610
+3%
1 627
+1%
1 651
+1%
1 642
-1%
1 643
+0%
1 670
+2%
1 717
+3%
1 777
+4%
1 950
+10%
2 721
+40%
2 909
+7%
2 470
-15%
3 096
+25%
2 500
-19%
2 560
+2%
2 648
+3%
2 809
+6%
2 851
+2%
1 224
-57%
1 808
+48%
2 410
+33%
2 365
-2%
2 366
+0%
2 315
-2%
2 235
-3%
Gross Profit
Cost of Revenue
(114)
(140)
(137)
(138)
(146)
(151)
(152)
(151)
(181)
(215)
(261)
(292)
(345)
(393)
(443)
(536)
(585)
(656)
(725)
(774)
(824)
(851)
(872)
(883)
(891)
(890)
(918)
(1 021)
(1 159)
(1 359)
(2 008)
(2 176)
(1 886)
(2 379)
(1 983)
(2 041)
(2 073)
(2 104)
(2 010)
(862)
(1 241)
(1 649)
(1 629)
(1 627)
(1 625)
(1 630)
Gross Profit
66
N/A
95
+44%
118
+24%
113
-4%
112
-1%
104
-7%
99
-5%
95
-4%
124
+30%
164
+32%
206
+26%
274
+33%
327
+20%
383
+17%
422
+10%
469
+11%
507
+8%
544
+7%
630
+16%
688
+9%
736
+7%
759
+3%
755
-1%
768
+2%
751
-2%
753
+0%
751
0%
696
-7%
618
-11%
591
-4%
713
+21%
733
+3%
584
-20%
717
+23%
517
-28%
519
+0%
574
+11%
705
+23%
842
+19%
362
-57%
567
+56%
761
+34%
736
-3%
739
+0%
689
-7%
605
-12%
Operating Income
Operating Expenses
(22)
(28)
(47)
(42)
(44)
(47)
(50)
(49)
(41)
(39)
(43)
(55)
(61)
(68)
(91)
(135)
(142)
(146)
(133)
(96)
(107)
(112)
(112)
(112)
(116)
(115)
(130)
(126)
(120)
(128)
(164)
(172)
(131)
(130)
(92)
(40)
(49)
(101)
(360)
1
(47)
(85)
(173)
(183)
(187)
(188)
Selling, General & Administrative
(32)
(39)
(47)
(43)
(45)
(49)
(54)
(55)
(48)
(48)
(51)
(63)
(69)
(73)
(94)
(137)
(145)
(149)
(136)
(99)
(110)
(116)
(118)
(119)
(124)
(126)
(131)
(126)
(122)
(129)
(165)
(173)
(133)
(165)
(127)
(131)
(141)
(161)
(369)
(221)
(273)
(314)
(185)
(192)
(194)
(196)
Other Operating Expenses
10
11
1
1
1
2
4
6
7
9
8
8
7
5
4
3
3
4
4
3
3
3
6
7
8
11
1
0
2
1
1
1
2
35
35
91
92
60
9
222
226
229
12
10
8
7
Operating Income
44
N/A
67
+53%
71
+6%
71
+0%
68
-5%
57
-17%
49
-13%
46
-8%
83
+82%
125
+51%
162
+30%
218
+35%
266
+22%
315
+18%
331
+5%
334
+1%
365
+9%
398
+9%
497
+25%
592
+19%
630
+6%
647
+3%
643
0%
656
+2%
635
-3%
638
+1%
621
-3%
570
-8%
498
-13%
463
-7%
549
+19%
560
+2%
453
-19%
588
+30%
425
-28%
478
+13%
525
+10%
604
+15%
482
-20%
363
-25%
519
+43%
676
+30%
563
-17%
556
-1%
503
-10%
417
-17%
Pre-Tax Income
Interest Income Expense
(19)
(24)
(23)
(24)
(25)
(26)
(23)
(19)
(19)
(23)
(10)
(8)
(8)
(8)
(20)
(31)
(38)
(41)
(62)
(65)
(69)
(69)
(60)
(64)
(59)
(63)
(52)
(52)
(72)
(86)
(140)
(157)
(155)
(212)
(211)
(219)
(219)
(218)
(252)
(78)
(115)
(167)
(181)
(208)
(210)
(209)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
(0)
0
(1)
(1)
(1)
0
1
1
1
0
0
0
0
0
0
0
0
0
0
215
0
0
0
(23)
(24)
(24)
(350)
Total Other Income
0
0
(1)
(1)
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
Pre-Tax Income
24
N/A
43
+77%
48
+12%
48
-1%
43
-10%
31
-29%
26
-14%
27
+2%
64
+140%
102
+59%
152
+50%
211
+38%
258
+22%
307
+19%
312
+2%
303
-3%
327
+8%
357
+9%
436
+22%
527
+21%
561
+6%
576
+3%
583
+1%
591
+1%
576
-3%
576
+0%
570
-1%
519
-9%
426
-18%
377
-12%
409
+9%
403
-1%
298
-26%
376
+26%
214
-43%
260
+21%
306
+18%
386
+26%
444
+15%
284
-36%
404
+42%
509
+26%
358
-30%
325
-9%
270
-17%
(142)
N/A
Net Income
Tax Provision
(1)
1
4
5
7
7
7
6
4
2
1
0
2
2
2
2
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(5)
(9)
(11)
(18)
(13)
(11)
(14)
(9)
(11)
(6)
(11)
(13)
(13)
(15)
(17)
(23)
Income from Continuing Operations
24
44
52
52
50
38
33
33
68
104
153
211
260
308
314
305
326
357
435
527
561
576
582
590
575
576
570
519
425
375
404
394
287
358
202
249
293
377
434
278
393
496
346
309
252
(165)
Income to Minority Interest
(12)
(18)
(22)
(20)
(21)
(19)
(18)
(18)
(22)
(28)
(33)
(45)
(59)
(74)
(89)
(104)
(118)
(131)
(160)
(186)
(207)
(218)
(220)
(223)
(216)
(215)
(212)
(197)
(175)
(163)
(188)
(188)
(152)
(185)
(127)
(121)
(120)
(130)
(152)
(72)
(101)
(136)
(112)
(110)
(108)
(84)
Net Income (Common)
12
N/A
26
+110%
31
+17%
32
+5%
28
-11%
18
-35%
15
-18%
16
+4%
46
+196%
76
+65%
121
+59%
165
+37%
201
+22%
234
+16%
224
-4%
201
-10%
208
+4%
226
+8%
275
+22%
341
+24%
354
+4%
357
+1%
363
+1%
368
+1%
360
-2%
360
+0%
358
-1%
322
-10%
251
-22%
213
-15%
216
+1%
206
-4%
135
-34%
172
+27%
75
-57%
127
+70%
173
+36%
247
+43%
281
+14%
207
-27%
293
+42%
360
+23%
234
-35%
198
-15%
144
-28%
(249)
N/A
EPS (Diluted)
0.05
N/A
0.1
+100%
0.1
N/A
0.1
N/A
0.09
-10%
0.05
-44%
0.03
-40%
0.03
N/A
0.12
+300%
0.19
+58%
0.31
+63%
0.42
+35%
0.5
+19%
0.58
+16%
0.55
-5%
0.5
-9%
0.52
+4%
0.56
+8%
0.69
+23%
0.85
+23%
0.88
+4%
0.9
+2%
0.9
N/A
0.92
+2%
0.9
-2%
0.9
N/A
0.89
-1%
0.8
-10%
0.63
-21%
0.53
-16%
0.54
+2%
0.51
-6%
0.34
-33%
0.43
+26%
0.19
-56%
0.32
+68%
0.43
+34%
0.62
+44%
0.7
+13%
0.51
-27%
0.72
+41%
0.89
+24%
0.58
-35%
0.49
-16%
0.36
-27%
-0.62
N/A