Income Statement

Revenue

+1%

-2%

10Y

Currency: THB

	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	8	11	16	24	31	40	45	50	58	66	73	89	94	94	85	79	86	88	101	82	73	120	126	139	142	92	87	87	81	76	74	75	91	140	195	237	284	309	311	337	351	345	356	349	362	381	385	401	434	445	502	550	553	611	623	657	701	721	754	766	763	787	778	779	796	820	865	930	973	780	814	876	1 208	1 252	1 293	1 322	1 351	0	0	0
Revenue	1 714 N/A	2 130 +24%	1 933 -9%	1 515 -22%	1 324 -13%	1 253 -5%	1 439 +15%	1 928 +34%	2 232 +16%	2 743 +23%	2 844 +4%	2 852 +0%	2 680 -6%	2 269 -15%	2 548 +12%	2 781 +9%	3 050 +10%	3 397 +11%	3 699 +9%	3 785 +2%	3 724 -2%	3 767 +1%	3 823 +1%	3 879 +1%	4 246 +9%	4 313 +2%	4 149 -4%	3 763 -9%	3 735 -1%	4 014 +7%	3 973 -1%	4 491 +13%	5 575 +24%	6 715 +20%	7 780 +16%	8 341 +7%	8 520 +2%	8 109 -5%	8 161 +1%	8 545 +5%	8 756 +2%	10 070 +15%	10 367 +3%	10 722 +3%	11 896 +11%	12 555 +6%	13 150 +5%	13 710 +4%	13 010 -5%	12 589 -3%	12 432 -1%	12 461 +0%	12 392 -1%	12 922 +4%	13 028 +1%	12 928 -1%	12 760 -1%	12 037 -6%	11 708 -3%	11 219 -4%	10 878 -3%	10 799 -1%	10 750 0%	10 860 +1%	11 125 +2%	10 937 -2%	11 003 +1%	10 970 0%	10 547 -4%	7 556 -28%	7 556 0%	7 796 +3%	10 379 +33%	10 251 -1%	10 115 -1%	10 387 +3%	10 354 0%	10 101 -2%	10 753 +6%	10 673 -1%
Gross Profit
Cost of Revenue	(1 350)	(1 697)	(1 528)	(1 130)	(1 033)	(942)	(1 082)	(1 516)	(1 757)	(2 210)	(2 299)	(2 319)	(2 189)	(1 793)	(2 078)	(2 323)	(2 565)	(2 903)	(3 180)	(3 248)	(3 163)	(3 184)	(3 210)	(3 223)	(3 578)	(3 664)	(3 500)	(3 113)	(3 155)	(3 608)	(3 469)	(3 914)	(4 716)	(5 437)	(6 391)	(6 884)	(7 040)	(6 635)	(6 645)	(6 927)	(7 114)	(8 275)	(8 495)	(8 819)	(9 826)	(10 449)	(10 979)	(11 409)	(10 702)	(10 167)	(9 958)	(9 947)	(9 897)	(10 409)	(10 534)	(10 410)	(10 218)	(9 557)	(9 240)	(8 969)	(8 830)	(8 966)	(9 138)	(9 307)	(9 604)	(9 350)	(9 346)	(10 101)	(9 653)	(7 100)	(6 162)	(6 215)	(8 184)	(7 903)	(7 772)	(8 055)	(8 143)	(8 011)	(8 750)	(8 657)
Gross Profit	364 N/A	433 +19%	405 -6%	385 -5%	291 -24%	312 +7%	356 +14%	412 +15%	475 +15%	532 +12%	545 +2%	533 -2%	491 -8%	476 -3%	470 -1%	458 -3%	485 +6%	494 +2%	519 +5%	537 +3%	560 +4%	583 +4%	613 +5%	656 +7%	668 +2%	649 -3%	650 +0%	650 N/A	580 -11%	406 -30%	504 +24%	577 +15%	860 +49%	1 279 +49%	1 390 +9%	1 457 +5%	1 481 +2%	1 473 -1%	1 516 +3%	1 619 +7%	1 643 +1%	1 795 +9%	1 872 +4%	1 904 +2%	2 070 +9%	2 107 +2%	2 171 +3%	2 301 +6%	2 308 +0%	2 421 +5%	2 475 +2%	2 514 +2%	2 495 -1%	2 513 +1%	2 493 -1%	2 518 +1%	2 542 +1%	2 481 -2%	2 469 0%	2 250 -9%	2 048 -9%	1 833 -11%	1 612 -12%	1 553 -4%	1 521 -2%	1 587 +4%	1 657 +4%	869 -48%	894 +3%	456 -49%	1 393 +206%	1 581 +13%	2 195 +39%	2 348 +7%	2 343 0%	2 332 0%	2 211 -5%	2 090 -5%	2 003 -4%	2 016 +1%
Operating Income
Operating Expenses	(119)	(155)	(157)	(159)	(172)	(184)	(200)	(219)	(220)	(231)	(246)	(242)	(237)	(259)	(228)	(220)	(218)	(212)	(218)	(255)	(289)	(257)	(274)	(295)	(287)	(367)	(448)	(440)	(467)	(478)	(513)	(495)	(475)	(406)	(403)	(442)	(471)	(533)	(531)	(526)	(512)	(553)	(606)	(616)	(660)	(632)	(633)	(700)	(729)	(856)	(904)	(925)	(945)	(896)	(853)	(858)	(849)	(866)	(764)	(728)	(749)	(816)	(788)	(767)	(730)	(801)	(824)	(849)	(146)	130	(541)	(579)	(815)	(917)	(852)	(852)	(690)	(577)	(649)	(650)
Selling, General & Administrative	(129)	(171)	(173)	(177)	(195)	(208)	(212)	(229)	(222)	(241)	(255)	(249)	(245)	(265)	(234)	(226)	(230)	(234)	(241)	(278)	(306)	(271)	(292)	(314)	(316)	(389)	(403)	(418)	(465)	(497)	(532)	(542)	(540)	(505)	(508)	(543)	(549)	(624)	(627)	(616)	(627)	(666)	(679)	(697)	(732)	(741)	(785)	(839)	(883)	(942)	(982)	(1 000)	(1 002)	(957)	(922)	(930)	(914)	(866)	(852)	(799)	(812)	(816)	(788)	(767)	(730)	(801)	(824)	(849)	(813)	(537)	(541)	(579)	(815)	(917)	(852)	(852)	(690)	(577)	(649)	(650)
Other Operating Expenses	10	16	17	18	22	24	12	10	3	11	9	7	8	7	6	6	12	22	24	23	16	14	18	19	29	22	(45)	(23)	(2)	19	19	47	65	99	105	101	78	91	97	90	116	113	73	81	71	110	152	139	153	86	79	74	57	61	69	71	65	0	88	71	63	0	0	0	0	0	0	0	666	666	0	0	0	0	0	0	0	0	0	0
Operating Income	245 N/A	279 +14%	249 -11%	226 -9%	119 -48%	128 +8%	157 +23%	193 +23%	255 +32%	302 +18%	299 -1%	291 -2%	255 -12%	217 -15%	243 +12%	238 -2%	267 +12%	282 +5%	301 +7%	282 -7%	271 -4%	326 +20%	339 +4%	361 +6%	381 +5%	282 -26%	202 -29%	209 +4%	113 -46%	(73) N/A	(9) +88%	82 N/A	385 +367%	872 +127%	986 +13%	1 014 +3%	1 010 0%	941 -7%	986 +5%	1 093 +11%	1 131 +4%	1 242 +10%	1 266 +2%	1 287 +2%	1 410 +10%	1 475 +5%	1 538 +4%	1 601 +4%	1 579 -1%	1 566 -1%	1 571 +0%	1 588 +1%	1 550 -2%	1 617 +4%	1 640 +1%	1 660 +1%	1 693 +2%	1 615 -5%	1 705 +6%	1 522 -11%	1 299 -15%	1 017 -22%	824 -19%	786 -5%	791 +1%	786 -1%	833 +6%	20 -98%	748 +3 632%	585 -22%	852 +46%	1 002 +18%	1 380 +38%	1 430 +4%	1 490 +4%	1 481 -1%	1 521 +3%	1 513 -1%	1 354 -11%	1 366 +1%
Pre-Tax Income
Interest Income Expense	(8)	(11)	(16)	(24)	(31)	(40)	(45)	(50)	(58)	(66)	(73)	(89)	(94)	(64)	(85)	(79)	(86)	(88)	(101)	(82)	(73)	(120)	(126)	(139)	(142)	(92)	(23)	(43)	(60)	(76)	(74)	(75)	(91)	(140)	(195)	(237)	(284)	(309)	(311)	(337)	(351)	(345)	(356)	(349)	(362)	(381)	(385)	(401)	(434)	(445)	(502)	(550)	(553)	(611)	(623)	(657)	(701)	(721)	(754)	(766)	(763)	(787)	(778)	(779)	(796)	(820)	(865)	(930)	(973)	(780)	(811)	(876)	(1 208)	(1 252)	(1 295)	(1 322)	(1 351)	(1 352)	(522)	(465)
Non-Reccuring Items	0	0	0	0	0	(15)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(139)	(126)	(104)	162	612	599	577	311	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	63	0	0	0	0	0	0	0	0	0	666	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	274	278	0	4	5	6	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	0	0	0	0	0	(0)	(0)	(0)	0	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	38	14	37	62	92	82	73	69	63	64	69	50	309	27	29	44	70	89	94	94	99	256	262
Pre-Tax Income	236 N/A	268 +13%	233 -13%	202 -13%	88 -57%	73 -17%	112 +54%	143 +28%	198 +38%	236 +19%	226 -4%	202 -11%	161 -20%	153 -5%	158 +3%	159 +1%	182 +14%	194 +7%	200 +3%	200 0%	198 -1%	206 +4%	213 +3%	222 +4%	239 +8%	51 -79%	52 +3%	63 +20%	215 +241%	463 +115%	516 +11%	585 +13%	605 +4%	732 +21%	792 +8%	777 -2%	726 -7%	632 -13%	674 +7%	755 +12%	780 +3%	897 +15%	910 +1%	938 +3%	1 048 +12%	1 094 +4%	1 152 +5%	1 200 +4%	1 145 -5%	1 121 -2%	1 069 -5%	1 038 -3%	997 -4%	1 006 +1%	1 016 +1%	1 004 -1%	991 -1%	994 +0%	965 -3%	792 -18%	598 -25%	321 -46%	128 -60%	80 -38%	64 -20%	30 -54%	32 +8%	99 +213%	103 +3%	114 +11%	72 -37%	160 +124%	223 +39%	248 +11%	285 +15%	254 -11%	265 +4%	259 -2%	1 088 +320%	1 163 +7%
Net Income
Tax Provision	(41)	(49)	(42)	(39)	(30)	(32)	(44)	(55)	(68)	(76)	(73)	(63)	(48)	(42)	(44)	(43)	(51)	(54)	(55)	(55)	(53)	(58)	(62)	(76)	(94)	(67)	(72)	(57)	(78)	(83)	(82)	(99)	(92)	(146)	(163)	(163)	(142)	(130)	(135)	(146)	(163)	(184)	(184)	(189)	(207)	(210)	(224)	(236)	(229)	(231)	(218)	(215)	(207)	(210)	(212)	(209)	(208)	(264)	(258)	(213)	(187)	(101)	(58)	(53)	(36)	(2)	(4)	(63)	(64)	(75)	(24)	(84)	(96)	(102)	(120)	(75)	(82)	(76)	(99)	(175)
Income from Continuing Operations	195	219	191	163	57	40	68	88	129	160	153	139	112	111	113	116	131	140	145	145	145	148	151	146	145	(16)	(20)	6	137	380	434	485	514	587	629	615	584	502	539	609	617	713	726	750	841	883	929	964	915	890	850	823	790	797	805	795	784	730	706	579	411	221	70	27	28	28	28	36	39	40	47	76	127	147	164	179	183	183	988	988
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	0	(0)	(0)	(0)	(0)	0	(0)	0	(0)	(0)	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)
Net Income (Common)	195 N/A	219 +12%	191 -13%	163 -15%	57 -65%	40 -30%	68 +71%	88 +29%	129 +47%	160 +24%	153 -4%	139 -9%	112 -19%	111 -1%	113 +2%	116 +2%	131 +13%	140 +7%	145 +4%	145 +0%	145 0%	148 +2%	151 +2%	146 -3%	145 -1%	(16) N/A	(20) -25%	6 N/A	137 +2 264%	380 +177%	434 +14%	485 +12%	514 +6%	587 +14%	629 +7%	615 -2%	584 -5%	502 -14%	539 +7%	609 +13%	616 +1%	713 +16%	726 +2%	750 +3%	841 +12%	883 +5%	929 +5%	964 +4%	916 -5%	890 -3%	850 -4%	823 -3%	790 -4%	797 +1%	805 +1%	795 -1%	784 -1%	730 -7%	707 -3%	579 -18%	411 -29%	221 -46%	70 -68%	27 -62%	28 +5%	28 -1%	28 -1%	36 +31%	39 +8%	40 +2%	47 +19%	76 +62%	127 +66%	147 +15%	164 +12%	179 +9%	183 +2%	183 +0%	988 +440%	988 0%
EPS (Diluted)	0.31 N/A	0.35 +13%	0.3 -14%	0.25 -17%	0.09 -64%	0.06 -33%	0.12 +100%	0.15 +25%	0.21 +40%	0.27 +29%	0.24 -11%	0.22 -8%	0.18 -18%	0.18 N/A	0.18 N/A	0.19 +6%	0.21 +11%	0.22 +5%	0.23 +5%	0.23 N/A	0.23 N/A	0.24 +4%	0.21 -13%	0.22 +5%	0.21 -5%	-0.02 N/A	-0.02 N/A	0 N/A	0.17 N/A	0.49 +188%	0.55 +12%	0.62 +13%	0.65 +5%	0.75 +15%	0.8 +7%	0.78 -3%	0.74 -5%	0.59 -20%	0.49 -17%	0.56 +14%	0.57 +2%	0.66 +16%	0.66 N/A	0.69 +5%	0.78 +13%	0.82 +5%	0.87 +6%	0.9 +3%	0.85 -6%	0.82 -4%	0.79 -4%	0.76 -4%	0.73 -4%	0.74 +1%	0.74 N/A	0.73 -1%	0.73 N/A	0.68 -7%	0.65 -4%	0.54 -17%	0.38 -30%	0.2 -47%	0.06 -70%	0.02 -67%	0.03 +50%	0.03 N/A	0.03 N/A	0.03 N/A	0.04 +33%	0.04 N/A	0.04 N/A	0.07 +75%	0.12 +71%	0.14 +17%	0.15 +7%	0.17 +13%	0.17 N/A	0.17 N/A	0.91 +435%	0.91 N/A

Income Statement Balance Sheet Cash Flow Statement

Unique Engineering and Construction PCL
SET:UNIQ

Income Statement

Earnings Waterfall
Unique Engineering and Construction PCL

Income Statement
Unique Engineering and Construction PCL

See Also

Company

Help

Tools

Stocks

Unique Engineering and Construction PCL SET:UNIQ

Income Statement

Earnings Waterfall Unique Engineering and Construction PCL

Income Statement Unique Engineering and Construction PCL

See Also

Company

Help

Tools

Stocks

Unique Engineering and Construction PCL
SET:UNIQ

Earnings Waterfall
Unique Engineering and Construction PCL

Income Statement
Unique Engineering and Construction PCL