V

Vintcom Technology PCL
SET:VCOM

Watchlist Manager
Vintcom Technology PCL
SET:VCOM
Watchlist
Price: 2.98 THB -0.67% Market Closed
Market Cap: 914.9m THB

Income Statement

Earnings Waterfall
Vintcom Technology PCL

Revenue
2B THB
Cost of Revenue
-1.6B THB
Gross Profit
459.4m THB
Operating Expenses
-250.9m THB
Operating Income
208.6m THB
Other Expenses
-93.5m THB
Net Income
115.1m THB

Income Statement
Vintcom Technology 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 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
1
1
2
2
2
1
1
2
3
4
4
4
5
5
5
5
6
6
7
8
8
9
9
9
10
11
11
11
10
10
9
10
0
0
0
Revenue
937
N/A
1 041
+11%
1 164
+12%
1 453
+25%
1 543
+6%
1 524
-1%
1 520
0%
1 535
+1%
1 801
+17%
1 909
+6%
2 027
+6%
2 022
0%
1 774
-12%
2 025
+14%
2 149
+6%
2 278
+6%
2 283
+0%
2 085
-9%
1 988
-5%
1 964
-1%
1 857
-5%
1 802
-3%
1 852
+3%
1 824
-2%
2 012
+10%
2 126
+6%
2 063
-3%
2 048
-1%
2 092
+2%
1 950
-7%
1 876
-4%
1 694
-10%
1 651
-3%
1 965
+19%
1 944
-1%
2 032
+5%
Gross Profit
Cost of Revenue
(793)
(864)
(958)
(1 214)
(1 298)
(1 288)
(1 294)
(1 301)
(1 527)
(1 602)
(1 673)
(1 635)
(1 391)
(1 616)
(1 727)
(1 852)
(1 868)
(1 678)
(1 591)
(1 559)
(1 455)
(1 405)
(1 457)
(1 439)
(1 607)
(1 708)
(1 645)
(1 635)
(1 665)
(1 539)
(1 474)
(1 300)
(1 255)
(1 528)
(1 496)
(1 573)
Gross Profit
144
N/A
176
+22%
206
+17%
239
+16%
245
+2%
236
-4%
226
-4%
234
+3%
275
+18%
307
+11%
354
+15%
387
+9%
383
-1%
408
+7%
421
+3%
427
+1%
415
-3%
407
-2%
397
-3%
405
+2%
402
-1%
397
-1%
395
0%
385
-3%
405
+5%
418
+3%
419
+0%
413
-1%
427
+3%
411
-4%
401
-2%
394
-2%
396
+1%
436
+10%
448
+3%
459
+3%
Operating Income
Operating Expenses
(93)
(108)
(129)
(147)
(159)
(159)
(162)
(172)
(183)
(211)
(237)
(254)
(283)
(290)
(283)
(285)
(285)
(273)
(265)
(265)
(226)
(226)
(227)
(220)
(232)
(236)
(238)
(241)
(260)
(256)
(256)
(256)
(246)
(257)
(255)
(251)
Selling, General & Administrative
(98)
(120)
(144)
(160)
(171)
(173)
(177)
(183)
(196)
(222)
(245)
(263)
(292)
(298)
(291)
(292)
(295)
(283)
(280)
(284)
(246)
(246)
(249)
(247)
(262)
(267)
(273)
(267)
(285)
(284)
(278)
(279)
(272)
(283)
(289)
(287)
Other Operating Expenses
5
12
15
13
12
14
16
11
13
11
8
9
8
8
9
7
10
11
15
19
21
20
22
28
30
30
36
26
25
28
23
23
25
26
34
36
Operating Income
51
N/A
69
+34%
77
+13%
92
+19%
86
-6%
76
-11%
65
-15%
62
-4%
92
+48%
96
+5%
117
+21%
133
+14%
100
-25%
118
+19%
138
+17%
141
+2%
130
-8%
135
+3%
132
-2%
140
+6%
177
+26%
170
-4%
168
-1%
165
-2%
173
+5%
182
+5%
181
0%
173
-4%
167
-3%
155
-7%
146
-6%
138
-5%
150
+8%
179
+20%
192
+7%
209
+8%
Pre-Tax Income
Interest Income Expense
(0)
(1)
(1)
(2)
(2)
(2)
(1)
(1)
(2)
(3)
(4)
(4)
(4)
(1)
(5)
(3)
(5)
(6)
(6)
(6)
9
10
8
7
(10)
(14)
(28)
(32)
(22)
(21)
(8)
(3)
(15)
(17)
(17)
(18)
Non-Reccuring Items
7
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
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
1
2
2
3
2
1
1
0
(0)
(0)
1
0
3
(5)
(9)
(11)
Pre-Tax Income
58
N/A
68
+18%
76
+12%
90
+18%
84
-7%
75
-11%
64
-15%
61
-5%
89
+47%
93
+4%
113
+22%
130
+15%
95
-27%
117
+23%
133
+14%
138
+4%
125
-10%
128
+2%
126
-1%
134
+6%
186
+39%
182
-2%
179
-2%
175
-2%
165
-6%
169
+3%
154
-9%
141
-8%
144
+3%
134
-7%
139
+3%
136
-2%
137
+1%
157
+14%
167
+6%
179
+7%
Net Income
Tax Provision
(11)
(14)
(15)
(18)
(17)
(15)
(12)
(13)
(18)
(18)
(20)
(21)
(14)
(18)
(20)
(23)
(19)
(19)
(21)
(20)
(38)
(37)
(37)
(37)
(28)
(31)
(30)
(28)
(31)
(28)
(28)
(25)
(23)
(27)
(27)
(32)
Income from Continuing Operations
46
54
61
72
67
60
51
48
72
74
93
108
82
99
114
115
106
109
105
114
148
146
143
137
137
139
123
113
114
106
111
112
114
130
139
147
Income to Minority Interest
(6)
(10)
(12)
(13)
(13)
(14)
(14)
(10)
(13)
(12)
(12)
(16)
(15)
(14)
(17)
(18)
(16)
(18)
(17)
(18)
(21)
(22)
(24)
(22)
(25)
(26)
(27)
(27)
(25)
(24)
(23)
(24)
(27)
(28)
(31)
(32)
Net Income (Common)
41
N/A
44
+9%
49
+11%
59
+20%
54
-8%
47
-14%
38
-20%
38
+2%
58
+53%
63
+7%
81
+29%
93
+14%
67
-28%
85
+27%
97
+14%
98
+1%
90
-8%
92
+2%
88
-3%
96
+9%
127
+32%
123
-3%
119
-4%
115
-3%
112
-3%
112
+0%
96
-14%
86
-11%
88
+3%
82
-7%
89
+8%
87
-2%
88
+1%
102
+16%
109
+7%
115
+6%
EPS (Diluted)
0.18
N/A
0.2
+11%
0.22
+10%
0.27
+23%
0.24
-11%
0.15
-38%
0.14
-7%
0.13
-7%
0.19
+46%
0.21
+11%
0.27
+29%
0.31
+15%
0.22
-29%
0.28
+27%
0.32
+14%
0.33
+3%
0.3
-9%
0.31
+3%
0.29
-6%
0.32
+10%
0.42
+31%
0.4
-5%
0.39
-3%
0.37
-5%
0.36
-3%
0.37
+3%
0.31
-16%
0.28
-10%
0.29
+4%
0.27
-7%
0.29
+7%
0.28
-3%
0.29
+4%
0.33
+14%
0.35
+6%
0.37
+6%