N

Netbay PCL
SET:NETBAY

Watchlist Manager
Netbay PCL
SET:NETBAY
Watchlist
Price: 16.1 THB 1.26%
Market Cap: 3.2B THB
Have any thoughts about
Netbay PCL?
Write Note

Income Statement

Earnings Waterfall
Netbay PCL

Revenue
511.4m THB
Cost of Revenue
-104.6m THB
Gross Profit
406.9m THB
Operating Expenses
-174.2m THB
Operating Income
232.6m THB
Other Expenses
-45.6m THB
Net Income
187m THB

Income Statement
Netbay PCL

Rotate your device to view
Income Statement
Currency: THB
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 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
107
N/A
165
+55%
224
+35%
236
+6%
249
+5%
261
+5%
273
+5%
282
+3%
292
+3%
300
+3%
315
+5%
328
+4%
340
+4%
352
+4%
362
+3%
370
+2%
384
+4%
399
+4%
412
+3%
410
0%
401
-2%
395
-2%
388
-2%
394
+2%
395
+0%
397
+1%
400
+1%
399
0%
404
+1%
408
+1%
457
+12%
482
+5%
508
+5%
520
+2%
487
-6%
492
+1%
511
+4%
Gross Profit
Cost of Revenue
(24)
(37)
(50)
(52)
(54)
(56)
(59)
(62)
(66)
(69)
(71)
(72)
(72)
(71)
(71)
(73)
(76)
(79)
(81)
(81)
(81)
(82)
(82)
(82)
(80)
(78)
(78)
(79)
(81)
(83)
(97)
(102)
(107)
(109)
(102)
(101)
(105)
Gross Profit
83
N/A
128
+55%
174
+36%
184
+6%
195
+6%
205
+5%
214
+5%
220
+3%
226
+3%
231
+2%
244
+6%
257
+5%
269
+5%
281
+5%
291
+4%
297
+2%
308
+4%
320
+4%
331
+3%
329
0%
320
-3%
313
-2%
306
-2%
313
+2%
314
+1%
320
+2%
322
+1%
320
-1%
323
+1%
324
+0%
360
+11%
380
+5%
401
+6%
411
+2%
385
-6%
391
+2%
407
+4%
Operating Income
Operating Expenses
(47)
(73)
(105)
(113)
(117)
(120)
(119)
(118)
(119)
(118)
(121)
(125)
(129)
(133)
(135)
(135)
(138)
(141)
(150)
(155)
(157)
(159)
(151)
(149)
(146)
(142)
(136)
(134)
(132)
(132)
(148)
(154)
(162)
(168)
(164)
(170)
(174)
Selling, General & Administrative
(47)
(74)
(106)
(115)
(119)
(124)
(123)
(123)
(125)
(124)
(128)
(132)
(135)
(140)
(142)
(142)
(146)
(151)
(160)
(164)
(164)
(164)
(152)
(151)
(147)
(144)
(137)
(136)
(135)
(134)
(148)
(156)
(164)
(170)
(166)
(173)
(178)
Depreciation & Amortization
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(2)
0
0
Other Operating Expenses
1
1
1
2
2
3
4
5
6
6
7
7
6
7
7
7
8
10
11
9
7
4
2
2
1
2
3
3
3
2
1
2
2
2
3
4
3
Operating Income
36
N/A
55
+53%
68
+25%
72
+5%
78
+9%
85
+8%
95
+12%
103
+8%
107
+4%
113
+6%
123
+9%
132
+7%
140
+6%
148
+6%
156
+5%
162
+4%
170
+5%
179
+5%
181
+1%
174
-4%
163
-6%
153
-6%
156
+2%
163
+5%
169
+3%
177
+5%
187
+5%
186
0%
191
+3%
193
+1%
212
+10%
225
+6%
239
+6%
243
+2%
221
-9%
222
+0%
233
+5%
Pre-Tax Income
Interest Income Expense
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
2
2
2
2
1
2
3
3
3
3
3
3
3
3
4
4
4
3
Total Other Income
(1)
(1)
0
(2)
(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
Pre-Tax Income
36
N/A
55
+53%
68
+25%
71
+5%
78
+10%
85
+8%
95
+12%
103
+8%
107
+4%
113
+6%
123
+9%
132
+7%
140
+6%
148
+6%
156
+5%
162
+4%
170
+5%
179
+5%
181
+1%
176
-3%
165
-6%
155
-6%
158
+1%
164
+4%
171
+4%
180
+5%
190
+6%
190
0%
194
+2%
195
+1%
215
+10%
228
+6%
242
+6%
247
+2%
225
-9%
226
+0%
235
+4%
Net Income
Tax Provision
(2)
(2)
(3)
(4)
(4)
(5)
(6)
(6)
(6)
(6)
(7)
(7)
(8)
(8)
(7)
(6)
(4)
(3)
(2)
2
1
1
(1)
(6)
(6)
(15)
(24)
(32)
(39)
(41)
(45)
(47)
(50)
(49)
(45)
(45)
(48)
Income from Continuing Operations
34
52
65
68
74
80
89
97
101
107
116
124
132
140
149
156
166
175
179
178
166
156
156
159
164
165
166
158
155
155
170
181
193
198
180
181
187
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
Net Income (Common)
34
N/A
52
+54%
65
+24%
68
+4%
74
+9%
80
+8%
89
+12%
97
+8%
101
+5%
107
+6%
116
+9%
124
+7%
132
+6%
140
+6%
149
+6%
156
+5%
166
+6%
175
+6%
179
+2%
178
-1%
166
-7%
156
-6%
156
+0%
159
+1%
164
+3%
165
+0%
166
+0%
158
-5%
155
-2%
155
0%
170
+10%
181
+7%
193
+6%
198
+3%
180
-9%
181
+0%
187
+3%
EPS (Diluted)
0.21
N/A
0.32
+52%
0.41
+28%
0.42
+2%
0.45
+7%
0.45
N/A
0.49
+9%
0.48
-2%
0.52
+8%
0.53
+2%
0.58
+9%
0.62
+7%
0.66
+6%
0.7
+6%
0.74
+6%
0.78
+5%
0.83
+6%
0.88
+6%
0.9
+2%
0.89
-1%
0.83
-7%
0.78
-6%
0.78
N/A
0.79
+1%
0.82
+4%
0.82
N/A
0.83
+1%
0.79
-5%
0.77
-3%
0.77
N/A
0.85
+10%
0.91
+7%
0.96
+5%
0.99
+3%
0.9
-9%
0.9
N/A
0.93
+3%

See Also

Discover More