A

Applied DB PCL
SET:ADB

Watchlist Manager
Applied DB PCL
SET:ADB
Watchlist
Price: 0.87 THB 1.16%
Market Cap: 631.6m THB
Have any thoughts about
Applied DB PCL?
Write Note

Income Statement

Earnings Waterfall
Applied DB PCL

Revenue
1.5B THB
Cost of Revenue
-1.4B THB
Gross Profit
168.8m THB
Operating Expenses
-157.3m THB
Operating Income
11.5m THB
Other Expenses
-19.2m THB
Net Income
-7.6m THB

Income Statement
Applied DB PCL

Rotate your device to view
Income Statement
Currency: THB
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 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
1 412
N/A
1 461
+3%
1 429
-2%
1 406
-2%
1 372
-2%
1 361
-1%
1 395
+2%
1 406
+1%
1 421
+1%
1 378
-3%
1 344
-2%
1 335
-1%
1 364
+2%
1 402
+3%
1 344
-4%
1 365
+2%
1 369
+0%
1 428
+4%
1 595
+12%
1 601
+0%
1 678
+5%
1 824
+9%
1 940
+6%
2 095
+8%
2 155
+3%
2 059
-4%
1 896
-8%
1 725
-9%
1 624
-6%
1 557
-4%
1 522
-2%
Gross Profit
Cost of Revenue
(1 126)
(1 185)
(1 177)
(1 171)
(1 160)
(1 148)
(1 176)
(1 191)
(1 227)
(1 207)
(1 193)
(1 183)
(1 180)
(1 183)
(1 111)
(1 108)
(1 102)
(1 141)
(1 265)
(1 295)
(1 404)
(1 594)
(1 745)
(1 894)
(1 954)
(1 856)
(1 711)
(1 564)
(1 464)
(1 392)
(1 353)
Gross Profit
286
N/A
276
-4%
251
-9%
235
-7%
213
-9%
213
0%
219
+3%
214
-2%
194
-9%
171
-12%
151
-12%
152
+1%
183
+20%
219
+19%
234
+7%
257
+10%
267
+4%
287
+7%
330
+15%
306
-7%
274
-10%
230
-16%
196
-15%
202
+3%
201
-1%
203
+1%
185
-9%
161
-13%
160
-1%
164
+3%
169
+3%
Operating Income
Operating Expenses
(180)
(192)
(194)
(195)
(182)
(166)
(160)
(159)
(184)
(173)
(186)
(177)
(178)
(168)
(157)
(166)
(175)
(180)
(189)
(190)
(182)
(184)
(183)
(185)
(190)
(194)
(221)
(191)
(189)
(190)
(157)
Selling, General & Administrative
(196)
(207)
(208)
(209)
(178)
(178)
(174)
(171)
(180)
(185)
(194)
(185)
(174)
(175)
(164)
(174)
(177)
(187)
(196)
(199)
(188)
(198)
(197)
(198)
(197)
(203)
(232)
(203)
(195)
(205)
(173)
Depreciation & Amortization
0
0
0
0
(4)
0
0
0
(4)
0
0
0
(4)
0
0
0
(6)
0
0
0
(5)
0
0
0
(5)
0
0
0
(8)
0
0
Other Operating Expenses
16
15
13
14
0
13
14
13
0
12
8
7
0
6
7
8
8
7
7
9
12
14
14
13
12
9
11
12
14
15
15
Operating Income
106
N/A
84
-21%
57
-32%
40
-30%
31
-23%
47
+53%
59
+27%
56
-6%
10
-82%
(2)
N/A
(35)
-1 676%
(25)
+28%
5
N/A
50
+868%
77
+52%
91
+19%
93
+1%
107
+15%
141
+33%
116
-18%
93
-20%
46
-50%
13
-73%
17
+34%
11
-36%
9
-17%
(36)
N/A
(30)
+16%
(29)
+3%
(26)
+12%
12
N/A
Pre-Tax Income
Interest Income Expense
(11)
(11)
(11)
(11)
(10)
(3)
(6)
(6)
(6)
(13)
(7)
(8)
(8)
(8)
(7)
(6)
(7)
(3)
(3)
3
3
2
0
(5)
(17)
(22)
(23)
(25)
(16)
(7)
(10)
Total Other Income
0
(0)
0
0
12
0
0
0
13
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
96
N/A
73
-24%
46
-37%
29
-36%
33
+11%
44
+36%
53
+21%
50
-6%
17
-66%
(15)
N/A
(42)
-181%
(34)
+20%
4
N/A
43
+1 111%
70
+63%
86
+23%
86
+0%
105
+23%
140
+33%
121
-14%
95
-21%
48
-49%
13
-73%
12
-7%
(6)
N/A
(13)
-117%
(59)
-355%
(55)
+6%
(45)
+19%
(32)
+28%
1
N/A
Net Income
Tax Provision
(20)
(15)
(10)
(7)
(3)
(6)
(9)
(8)
(4)
(1)
12
10
(0)
(4)
(16)
(19)
(16)
(20)
(27)
(23)
(20)
(11)
(4)
(4)
(1)
(5)
4
6
(2)
(0)
(9)
Income from Continuing Operations
76
58
36
22
29
38
44
42
13
(16)
(30)
(24)
3
38
53
67
70
85
113
97
76
38
9
8
(7)
(18)
(54)
(49)
(47)
(32)
(8)
Net Income (Common)
76
N/A
58
-24%
36
-37%
22
-38%
29
+30%
38
+30%
44
+17%
42
-5%
13
-69%
(16)
N/A
(30)
-91%
(24)
+20%
3
N/A
38
+1 073%
53
+39%
67
+25%
70
+4%
85
+22%
113
+32%
97
-14%
76
-22%
38
-50%
9
-75%
8
-10%
(7)
N/A
(18)
-156%
(54)
-206%
(49)
+9%
(47)
+5%
(32)
+30%
(8)
+76%
EPS (Diluted)
0.15
N/A
0.14
-7%
0.09
-36%
0.05
-44%
0.05
N/A
0.06
+20%
0.07
+17%
0.06
-14%
0.02
-67%
-0.03
N/A
-0.05
-67%
-0.04
+20%
0
N/A
0.06
N/A
0.08
+33%
0.1
+25%
0.1
N/A
0.12
+20%
0.16
+33%
0.14
-13%
0.09
-36%
0.05
-44%
0.02
-60%
0.01
-50%
-0.01
N/A
-0.02
-100%
-0.07
-250%
-0.07
N/A
-0.06
+14%
-0.04
+33%
-0.01
+75%

See Also

Discover More