XO.BK SET
Exotic Food Public Company Limited
1W: -0.6%
1M: -8.2%
3M: -6.3%
YTD: +26.1%
1Y: +0.8%
3Y: -15.2%
5Y: -1.9%
฿17.90 ($0.53)
+0.10 (+0.56%)
Weekly Expected Move ±2.4%
฿17
฿17
฿18
฿18
฿19
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$2.2B
-13.2% ▼
5Y CAGR: +11.2%
Gross Profit
$957M
-19.3% ▼
5Y CAGR: +13.2%
Operating Income
$568M
-31.8% ▼
5Y CAGR: +11.3%
Net Income
$507M
-35.9% ▼
5Y CAGR: +9.7%
EPS (Diluted)
$1.18
-36.2% ▼
5Y CAGR: +9.5%
EBITDA
$643M
-28.3% ▼
5Y CAGR: +10.4%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $1.5B | $1.5B | $2.5B | $2.5B | $2.2B |
| YoY Growth | +20.3% | -4.6% | +73.3% | -1.7% | -13.2% |
| Cost of Revenue | $841M | $853M | $1.3B | $1.3B | $1.2B |
| Gross Profit | $683M | $602M | $1.2B | $1.2B | $957M |
| Gross Margin | 44.8% | 41.4% | 46.8% | 47.9% | 44.5% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $197M | $259M | $346M | $357M | $389M |
| Operating Expenses | $201M | $246M | $367M | $353M | $389M |
| Operating Income | $483M | $356M | $811M | $833M | $568M |
| Operating Margin | 31.7% | 24.5% | 32.2% | 33.6% | 26.4% |
| Interest Expense | $2M | $2M | $4M | $2M | $2M |
| Income Before Tax | $481M | $354M | $808M | $831M | $566M |
| Tax Expense | $19M | $14M | $23M | $40M | $60M |
| Net Income | $462M | $340M | $785M | $791M | $507M |
| Net Margin | 30.3% | 23.4% | 31.1% | 31.9% | 23.5% |
| EPS (Diluted) | $1.08 | $0.80 | $1.84 | $1.85 | $1.18 |
| EBITDA | $540M | $416M | $872M | $896M | $643M |
| Shares Outstanding | 428M | 425M | 427M | 428M | 428M |