Also trades as: SPCG.BK (SET) · $vol 4M

฿12.00 ($0.36)

-0.10 (-0.83%)

Weekly Expected Move ±5.9%

฿11 ฿11 ฿12 ฿13 ฿14

SET · Utilities · Renewable Utilities · Tech Score Strong Buy · Power 78 · ฿12.8B mcap · 445M float · 2.40% daily turnover

Revenue

$1.7B -15.8% ▼

5Y CAGR: -18.9%

Gross Profit

$625M -37.8% ▼

5Y CAGR: -29.4%

Operating Income

$393M -54.7% ▼

5Y CAGR: -35.1%

Net Income

$378M -44.6% ▼

5Y CAGR: -32.7%

EPS (Diluted)

$0.36 -44.6% ▼

5Y CAGR: -33.7%

EBITDA

$1.0B -31.4% ▼

5Y CAGR: -23.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.5B	$4.4B	$4.1B	$2.0B	$1.7B
YoY Growth	-8.7%	-3.0%	-5.3%	-50.3%	-15.8%
Cost of Revenue	$1.2B	$1.4B	$1.6B	$1.0B	$1.1B
Gross Profit	$3.3B	$3.0B	$2.5B	$1.0B	$625M
Gross Margin	72.5%	68.9%	60.2%	49.0%	36.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$265M	$233M	$292M	$253M	$232M
Operating Expenses	$265M	$220M	$199M	$136M	$232M
Operating Income	$3.0B	$2.8B	$2.3B	$869M	$393M
Operating Margin	67.5%	63.9%	55.4%	42.4%	22.8%
Interest Expense	$155M	$104M	$53M	$21M	$3M
Income Before Tax	$2.9B	$2.7B	$2.2B	$847M	$427M
Tax Expense	$143M	$258M	$258M	$101M	$49M
Net Income	$2.5B	$2.3B	$1.8B	$683M	$378M
Net Margin	55.2%	53.2%	44.6%	33.3%	21.9%
EPS (Diluted)	$2.37	$2.20	$1.74	$0.65	$0.36
EBITDA	$3.7B	$3.5B	$2.9B	$1.5B	$1.0B
Shares Outstanding	1.04B	1.06B	1.06B	1.06B	1.06B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$365M	$455M	$534M	$389M	$449M	$353M	$420M	$395M
Cost of Revenue	$251M	$262M	$294M	$259M	$319M	$228M	$236M	$235M
Gross Profit	$114M	$194M	$240M	$130M	$130M	$125M	$184M	$160M
Gross Margin	31.3%	42.5%	44.9%	33.4%	29.0%	35.4%	43.9%	40.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$56M	$67M	$57M	$57M	$52M	$65M	$46M	$46M
Operating Expenses	$2M	$48M	$70M	$29M	$52M	$65M	$46M	$46M
Operating Income	$112M	$146M	$170M	$101M	$78M	$60M	$138M	$113M
Operating Margin	30.7%	32.0%	31.8%	26.1%	17.3%	16.9%	32.9%	28.7%
Interest Expense	$7M	$198K	$595K	$706K	$645K	$585K	$604K	$643K
Income Before Tax	$105M	$145M	$169M	$101M	$87M	$70M	$143M	$130M
Tax Expense	$8M	$18M	$30M	$7M	$14M	-$2M	$24M	$14M
Net Income	$92M	$118M	$138M	$94M	$77M	$69M	$112M	$112M
Net Margin	25.1%	25.9%	25.8%	24.3%	17.1%	19.6%	26.8%	28.5%
EPS (Diluted)	$0.09	$0.11	$0.13	$0.09	$0.07	$0.07	$0.11	$0.11
EBITDA	$276M	$310M	$330M	$264M	$252M	$223M	$297M	$274M
Shares Outstanding	1.02B	1.06B	1.06B	1.05B	1.10B	1.06B	1.06B	1.06B

SPCG-R.BK SET