Also trades as: SUPER.BK (SET) · $vol 0M

฿0.13 ($0.00)

+0.01 (+8.33%)

Weekly Expected Move ±11.6%

฿0 ฿0 ฿0 ฿0 ฿0

SET · Utilities · Renewable Utilities · Tech Score Sell · Power 39 · ฿3.3B mcap · 16.70B float · 0.329% daily turnover

Revenue

$8.1B -13.6% ▼

5Y CAGR: +4.4%

Gross Profit

$3.9B -14.6% ▼

5Y CAGR: +3.1%

Operating Income

$2.4B -49.1% ▼

5Y CAGR: -3.6%

Net Income

$143M -89.5% ▼

5Y CAGR: -35.7%

EPS (Diluted)

$0.01 -89.6% ▼

5Y CAGR: -35.8%

EBITDA

$5.4B -34.2% ▼

5Y CAGR: +0.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.5B	$9.4B	$9.8B	$9.3B	$8.1B
YoY Growth	+30.9%	+9.7%	+4.8%	-4.8%	-13.6%
Cost of Revenue	$4.3B	$4.7B	$5.0B	$4.8B	$4.2B
Gross Profit	$4.2B	$4.7B	$4.9B	$4.5B	$3.9B
Gross Margin	49.0%	49.9%	49.6%	48.3%	47.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$871M	$828M	$952M	$1.3B	$1.4B
Operating Expenses	$871M	$828M	$1.8B	-$292M	$1.4B
Operating Income	$3.5B	$3.4B	$3.2B	$4.8B	$2.4B
Operating Margin	41.0%	36.2%	32.6%	51.4%	30.3%
Interest Expense	$2.0B	$2.8B	$3.8B	$3.5B	$3.0B
Income Before Tax	$2.9B	$788M	-$374M	$1.5B	$463M
Tax Expense	$133M	$55M	-$256M	$201M	$351M
Net Income	$2.4B	$665M	-$8M	$1.4B	$143M
Net Margin	28.2%	7.1%	-0.1%	14.6%	1.8%
EPS (Diluted)	$0.09	$0.02	$-0.00	$0.05	$0.01
EBITDA	$8.0B	$6.8B	$6.7B	$8.2B	$5.4B
Shares Outstanding	27.35B	27.35B	27.35B	27.35B	27.35B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.0B	$2.1B	$2.3B	$2.0B	$1.9B	$1.9B	$2.0B	$1.8B
Cost of Revenue	$1.1B	$1.2B	$1.1B	$1.1B	$1.1B	$990M	$949M	$937M
Gross Profit	$894M	$947M	$1.2B	$944M	$826M	$878M	$1.0B	$871M
Gross Margin	43.8%	44.5%	52.4%	46.6%	43.8%	47.0%	52.3%	48.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$348M	$466M	$230M	$347M	$263M	$565M	$525M	$181M
Operating Expenses	-$2.4B	$992M	$384M	$981M	$476M	$565M	$525M	$181M
Operating Income	$3.3B	-$46M	$822M	-$37M	$350M	$313M	$514M	$690M
Operating Margin	162.5%	-2.1%	35.7%	-1.8%	18.6%	16.8%	25.9%	38.1%
Interest Expense	$764M	$755M	$781M	$747M	$753M	$687M	$648M	$661M
Income Before Tax	$2.6B	-$740M	$96M	-$736M	-$364M	$1.5B	$715M	$306M
Tax Expense	$355M	$10M	-$69M	$16M	$84M	$321M	$114M	$47M
Net Income	$2.1B	-$657M	$161M	-$718M	-$454M	$1.2B	$542M	$238M
Net Margin	104.7%	-30.9%	7.0%	-35.5%	-24.1%	61.8%	27.3%	13.1%
EPS (Diluted)	$0.08	$-0.02	$0.01	$-0.03	$-0.02	$0.04	$0.02	$0.01
EBITDA	$4.2B	$628M	$1.6B	$764M	$1.1B	$1.0B	$1.2B	$1.3B
Shares Outstanding	27.35B	27.35B	27.35B	27.35B	27.35B	27.35B	27.35B	27.35B

SUPER-R.BK SET