Tycoons Worldwide Group Thailand PCL
SET:TYCN
Income Statement
Earnings Waterfall
Tycoons Worldwide Group Thailand PCL
Income Statement
Tycoons Worldwide Group Thailand PCL
| Jun-2021 | Sep-2021 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
39
|
37
|
12
|
0
|
0
|
|
| Revenue |
7 147
N/A
|
7 631
+7%
|
1 230
-84%
|
2 410
+96%
|
4 139
+72%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(6 411)
|
(6 734)
|
(1 134)
|
(2 221)
|
(3 829)
|
|
| Gross Profit |
736
N/A
|
897
+22%
|
96
-89%
|
189
+97%
|
310
+64%
|
|
| Operating Income | ||||||
| Operating Expenses |
(290)
|
(300)
|
(76)
|
(140)
|
(192)
|
|
| Selling, General & Administrative |
(291)
|
(300)
|
(81)
|
(156)
|
(221)
|
|
| Other Operating Expenses |
0
|
0
|
5
|
15
|
29
|
|
| Operating Income |
446
N/A
|
597
+34%
|
21
-97%
|
49
+138%
|
118
+142%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
0
|
0
|
(0)
|
11
|
11
|
|
| Non-Reccuring Items |
0
|
0
|
4
|
0
|
(6)
|
|
| Total Other Income |
(215)
|
(237)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
231
N/A
|
360
+56%
|
24
-93%
|
60
+146%
|
124
+106%
|
|
| Net Income | ||||||
| Tax Provision |
(1)
|
(2)
|
(1)
|
1
|
2
|
|
| Income from Continuing Operations |
230
|
358
|
24
|
61
|
125
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
1
|
|
| Net Income (Common) |
230
N/A
|
358
+56%
|
24
-93%
|
62
+161%
|
127
+104%
|
|
| EPS (Diluted) |
0.38
N/A
|
0.6
+58%
|
0.04
-93%
|
0.1
+150%
|
0.21
+110%
|
|