Chamni's Eye PCL (BKK:CEYE)

Chamni's Eye PCL Income Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	472.95	413.83	470.7	362.63	266.24	230.29
Revenue Growth (YoY)	13.94%	-12.08%	29.80%	36.20%	15.61%	-25.04%
Cost of Revenue	366.44	318.43	329.19	256.25	205.27	182.83
Gross Profit	106.52	95.39	141.51	106.38	60.97	47.46
Selling, General & Admin	55.56	58.7	53.41	40.87	29.24	29.52
Other Operating Expenses	-0.21	-0.57	-0.8	-2.23	-6.04	-1.43
Operating Expenses	53.66	58.38	52.77	39.34	23.18	29.44
Operating Income	52.85	37.02	88.74	67.03	37.79	18.01
Interest Expense	-2.69	-2.94	-1.92	-3	-2.91	-1.03
Interest & Investment Income	0.2	0.11	0.07	0.07	0.01	0.34
Earnings From Equity Investments	-1.38	-0.04	-	-	-	-
Currency Exchange Gain (Loss)	0.13	-	-	0.13	0.45	-
Other Non Operating Income (Expenses)	0.17	-	-	-	-	-
EBT Excluding Unusual Items	49.28	34.15	86.89	64.24	35.33	17.32
Merger & Restructuring Charges	-	-	-1.23	-	-	-
Impairment of Goodwill	-6.49	-6.49	-5.3	-	-	-
Gain (Loss) on Sale of Investments	2.15	3.16	2.5	0.65	-	-
Gain (Loss) on Sale of Assets	0.7	1.07	-0	-	-	-
Pretax Income	45.15	31.89	82.87	64.89	35.33	17.32
Income Tax Expense	11.2	9.14	17.94	12.87	6.89	3.23
Earnings From Continuing Operations	33.95	22.76	64.93	52.02	28.45	14.09
Net Income	33.95	22.76	64.93	52.02	28.45	14.09
Net Income to Common	33.95	22.76	64.93	52.02	28.45	14.09
Net Income Growth	42.72%	-64.95%	24.81%	82.87%	101.89%	-62.17%
Shares Outstanding (Basic)	290	290	287	248	200	200
Shares Outstanding (Diluted)	290	290	287	248	200	200
Shares Change (YoY)	-0.00%	1.13%	15.55%	24.07%	-	-
EPS (Basic)	0.12	0.08	0.23	0.21	0.14	0.07
EPS (Diluted)	0.12	0.08	0.23	0.21	0.14	0.07
EPS Growth	42.73%	-65.34%	8.01%	47.40%	101.90%	-62.17%
Free Cash Flow	13.96	47.33	39.42	76.63	-27.62	15.3
Free Cash Flow Per Share	0.05	0.16	0.14	0.31	-0.14	0.08
Dividend Per Share	0.075	0.075	0.150	0.300	0.300	0.100
Dividend Growth	-50.00%	-50.00%	-50.00%	-	200.00%	-
Gross Margin	22.52%	23.05%	30.06%	29.34%	22.90%	20.61%
Operating Margin	11.18%	8.95%	18.85%	18.49%	14.19%	7.82%
Profit Margin	7.18%	5.50%	13.79%	14.35%	10.69%	6.12%
Free Cash Flow Margin	2.95%	11.44%	8.38%	21.13%	-10.38%	6.64%
EBITDA	60.06	57.63	107.52	81.25	52.81	33.56
EBITDA Margin	12.70%	13.93%	22.84%	22.41%	19.84%	14.57%
D&A For EBITDA	7.21	20.61	18.77	14.22	15.03	15.55
EBIT	52.85	37.02	88.74	67.03	37.79	18.01
EBIT Margin	11.18%	8.95%	18.85%	18.49%	14.19%	7.82%
Effective Tax Rate	24.82%	28.65%	21.65%	19.83%	19.49%	18.63%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.