฿2.00 ($0.06)

-0.02 (-0.99%)

Weekly Expected Move ±3.0%

฿2 ฿2 ฿2 ฿2 ฿2

SET · Financial Services · Financial - Credit Services · Tech Score Sell · Power 50 · ฿12.6B mcap · 1.80B float · 1.12% daily turnover

Revenue

$3.7B -0.3% ▼

5Y CAGR: -0.5%

Gross Profit

$3.7B +46.2% ▲

5Y CAGR: +6.0%

Operating Income

$2.3B +307.8% ▲

5Y CAGR: +3.7%

Net Income

$1.1B +43.4% ▲

5Y CAGR: -9.2%

EPS (Diluted)

$0.18 +38.5% ▲

5Y CAGR: -13.4%

EBITDA

$2.5B +326.6% ▲

5Y CAGR: +5.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.8B	$4.0B	$4.1B	$3.7B	$3.7B
YoY Growth	-0.6%	+4.3%	+3.3%	-8.8%	-0.3%
Cost of Revenue	$913M	$926M	$1.2B	$1.2B	$28M
Gross Profit	$2.9B	$3.0B	$2.9B	$2.5B	$3.7B
Gross Margin	76.0%	76.7%	71.5%	67.7%	99.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$585M	$774M	$737M	$868M	$655M
Operating Expenses	$1.2B	$1.3B	$1.8B	$2.0B	$1.4B
Operating Income	$1.7B	$1.7B	$1.2B	$556M	$2.3B
Operating Margin	45.3%	43.4%	28.0%	14.8%	60.7%
Interest Expense	$913M	$0	$0	$0	$993M
Income Before Tax	$2.1B	$2.2B	$1.6B	$1.0B	$1.5B
Tax Expense	$434M	$436M	$354M	$239M	$323M
Net Income	$1.7B	$1.8B	$1.3B	$800M	$1.1B
Net Margin	44.9%	44.1%	31.3%	21.4%	30.7%
EPS (Diluted)	$0.27	$0.28	$0.21	$0.13	$0.18
EBITDA	$1.8B	$1.7B	$1.2B	$584M	$2.5B
Shares Outstanding	6.23B	6.23B	6.23B	6.23B	6.23B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$924M	$892M	$848M	$820M	$789M	$881M	$876M	$850M
Cost of Revenue	$296M	$290M	$274M	$255M	$237M	$7M	$7M	$7M
Gross Profit	$628M	$602M	$574M	$565M	$552M	$874M	$869M	$843M
Gross Margin	68.0%	67.5%	67.7%	68.9%	70.0%	99.2%	99.2%	99.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$171M	$287M	$163M	$165M	$163M	$164M	$152M	$163M
Operating Expenses	$575M	$556M	$412M	$441M	$314M	$294M	$256M	$238M
Operating Income	$53M	$46M	$162M	$124M	$239M	$580M	$613M	$605M
Operating Margin	5.8%	5.2%	19.1%	15.1%	30.2%	65.8%	70.0%	71.1%
Interest Expense	$0	$0	$0	$0	$0	$228M	$198M	$189M
Income Before Tax	$105M	$166M	$325M	$358M	$385M	$402M	$437M	$459M
Tax Expense	$25M	$43M	$72M	$80M	$84M	$87M	$96M	$99M
Net Income	$80M	$123M	$254M	$279M	$301M	$315M	$340M	$360M
Net Margin	8.6%	13.8%	29.9%	34.0%	38.1%	35.8%	38.8%	42.3%
EPS (Diluted)	$0.01	$0.02	$0.04	$0.04	$0.05	$0.05	$0.05	$0.06
EBITDA	$60M	$53M	$169M	$131M	$246M	$637M	$642M	$655M
Shares Outstanding	6.23B	6.23B	6.23B	6.23B	6.23B	6.23B	6.23B	6.23B

THANI.BK SET