S
Silicon Craft Technology PCL
SET:SICT
Silicon Craft Technology PCL
SET:SICT
Price:
2.3
THB
Market Closed
Market Cap:
฿1.1B
Income Statement
Earnings Waterfall
Silicon Craft Technology PCL
Silicon Craft Technology PCL
Income Statement
Silicon Craft Technology PCL
Silicon Craft Technology PCL
Currency: THB
| Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
4
|
5
|
6
|
6
|
6
|
4
|
3
|
0
|
0
|
|
| Revenue |
309
N/A
|
331
+7%
|
331
+0%
|
333
+0%
|
338
+1%
|
344
+2%
|
481
+40%
|
514
+7%
|
422
-18%
|
561
+33%
|
500
-11%
|
536
+7%
|
601
+12%
|
679
+13%
|
700
+3%
|
689
-2%
|
666
-3%
|
654
-2%
|
686
+5%
|
679
-1%
|
662
-3%
|
651
-2%
|
645
-1%
|
676
+5%
|
690
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(183)
|
(189)
|
(187)
|
(190)
|
(188)
|
(192)
|
(251)
|
(256)
|
(199)
|
(261)
|
(223)
|
(240)
|
(285)
|
(344)
|
(369)
|
(375)
|
(362)
|
(359)
|
(383)
|
(386)
|
(375)
|
(370)
|
(364)
|
(373)
|
(389)
|
|
| Gross Profit |
125
N/A
|
142
+14%
|
145
+2%
|
143
-1%
|
150
+5%
|
152
+2%
|
230
+51%
|
258
+12%
|
223
-14%
|
301
+35%
|
277
-8%
|
296
+7%
|
316
+7%
|
334
+6%
|
331
-1%
|
314
-5%
|
304
-3%
|
295
-3%
|
302
+2%
|
292
-3%
|
287
-2%
|
280
-2%
|
282
+1%
|
303
+8%
|
301
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(102)
|
(106)
|
(99)
|
(108)
|
(115)
|
(113)
|
(159)
|
(177)
|
(159)
|
(204)
|
(187)
|
(200)
|
(178)
|
(168)
|
(162)
|
(138)
|
(158)
|
(161)
|
(164)
|
(178)
|
(181)
|
(189)
|
(201)
|
(212)
|
(221)
|
|
| Selling, General & Administrative |
(102)
|
(104)
|
(100)
|
(108)
|
(120)
|
(121)
|
(162)
|
(175)
|
(151)
|
(192)
|
(156)
|
(148)
|
(149)
|
(145)
|
(158)
|
(163)
|
(162)
|
(166)
|
(171)
|
(169)
|
(176)
|
(182)
|
(193)
|
(218)
|
(218)
|
|
| Depreciation & Amortization |
(2)
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
0
|
0
|
0
|
(4)
|
|
| Other Operating Expenses |
2
|
(2)
|
2
|
1
|
8
|
11
|
7
|
2
|
(6)
|
(8)
|
(28)
|
(49)
|
(25)
|
(18)
|
(0)
|
30
|
8
|
9
|
12
|
(4)
|
(0)
|
(7)
|
(8)
|
7
|
1
|
|
| Operating Income |
23
N/A
|
37
+58%
|
46
+26%
|
35
-24%
|
35
-1%
|
39
+13%
|
71
+81%
|
82
+15%
|
64
-22%
|
97
+51%
|
90
-7%
|
96
+7%
|
138
+44%
|
167
+21%
|
169
+1%
|
176
+4%
|
146
-17%
|
134
-9%
|
139
+4%
|
114
-18%
|
106
-7%
|
91
-14%
|
80
-12%
|
91
+14%
|
80
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(0)
|
|
| Pre-Tax Income |
23
N/A
|
36
+58%
|
45
+25%
|
34
-24%
|
34
-1%
|
39
+14%
|
71
+82%
|
82
+15%
|
64
-22%
|
97
+51%
|
90
-7%
|
96
+7%
|
138
+44%
|
166
+21%
|
168
+1%
|
174
+4%
|
143
-18%
|
129
-10%
|
132
+3%
|
108
-19%
|
100
-7%
|
87
-14%
|
77
-11%
|
89
+15%
|
79
-11%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
2
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
(4)
|
(6)
|
(3)
|
(2)
|
(1)
|
1
|
(2)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
24
|
38
|
46
|
35
|
34
|
39
|
71
|
81
|
64
|
94
|
86
|
89
|
135
|
164
|
167
|
175
|
140
|
129
|
133
|
109
|
101
|
87
|
78
|
90
|
80
|
|
| Net Income (Common) |
24
N/A
|
38
+54%
|
46
+22%
|
35
-24%
|
34
-1%
|
39
+13%
|
71
+81%
|
81
+15%
|
64
-21%
|
94
+47%
|
86
-9%
|
89
+4%
|
135
+51%
|
164
+22%
|
167
+2%
|
175
+5%
|
140
-20%
|
129
-8%
|
133
+3%
|
109
-18%
|
101
-7%
|
87
-14%
|
78
-10%
|
90
+15%
|
80
-11%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.09
+50%
|
0.11
+22%
|
0.09
-18%
|
0.08
-11%
|
0.1
+25%
|
0.18
+80%
|
0.2
+11%
|
0.13
-35%
|
0.24
+85%
|
0.17
-29%
|
0.2
+18%
|
0.28
+40%
|
0.34
+21%
|
0.35
+3%
|
0.37
+6%
|
0.29
-22%
|
0.27
-7%
|
0.28
+4%
|
0.23
-18%
|
0.21
-9%
|
0.18
-14%
|
0.16
-11%
|
0.19
+19%
|
0.17
-11%
|
|
Switch to:
Switch to:
See Also
Discover More
