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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	444.95	413.83	470.7	362.63	266.24	230.29
Revenue Growth (YoY)	1.98%	-12.08%	29.80%	36.20%	15.61%	-25.04%
Cost of Revenue	346.53	318.43	329.19	256.25	205.27	182.83
Gross Profit	98.42	95.39	141.51	106.38	60.97	47.46
Selling, General & Admin	56.7	58.7	53.41	40.87	29.24	29.52
Other Operating Expenses	-0.35	-0.57	-0.8	-2.23	-6.04	-1.43
Operating Expenses	54.94	58.38	52.77	39.34	23.18	29.44
Operating Income	43.48	37.02	88.74	67.03	37.79	18.01
Interest Expense	-2.86	-2.94	-1.92	-3	-2.91	-1.03
Interest & Investment Income	0.16	0.11	0.07	0.07	0.01	0.34
Earnings From Equity Investments	-1.62	-0.04	-	-	-	-
Currency Exchange Gain (Loss)	-0.05	-	-	0.13	0.45	-
Other Non Operating Income (Expenses)	0.31	-	-	-	-	-
EBT Excluding Unusual Items	39.42	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	2.71	3.16	2.5	0.65	-	-
Gain (Loss) on Sale of Assets	0.56	1.07	-0	-	-	-
Pretax Income	34.87	31.89	82.87	64.89	35.33	17.32
Income Tax Expense	9.98	9.14	17.94	12.87	6.89	3.23
Earnings From Continuing Operations	24.89	22.76	64.93	52.02	28.45	14.09
Net Income	24.89	22.76	64.93	52.02	28.45	14.09
Net Income to Common	24.89	22.76	64.93	52.02	28.45	14.09
Net Income Growth	-40.02%	-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)	-0.01%	1.13%	15.55%	24.07%	-	-
EPS (Basic)	0.09	0.08	0.23	0.21	0.14	0.07
EPS (Diluted)	0.09	0.08	0.23	0.21	0.14	0.07
EPS Growth	-40.01%	-65.34%	8.01%	47.40%	101.90%	-62.17%
Free Cash Flow	55.82	47.33	39.42	76.63	-27.62	15.3
Free Cash Flow Per Share	0.19	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	22.12%	23.05%	30.06%	29.34%	22.90%	20.61%
Operating Margin	9.77%	8.95%	18.85%	18.49%	14.19%	7.82%
Profit Margin	5.59%	5.50%	13.79%	14.35%	10.69%	6.12%
Free Cash Flow Margin	12.55%	11.44%	8.38%	21.13%	-10.38%	6.64%
EBITDA	63.65	57.63	107.52	81.25	52.81	33.56
EBITDA Margin	14.31%	13.93%	22.84%	22.41%	19.84%	14.57%
D&A For EBITDA	20.17	20.61	18.77	14.22	15.03	15.55
EBIT	43.48	37.02	88.74	67.03	37.79	18.01
EBIT Margin	9.77%	8.95%	18.85%	18.49%	14.19%	7.82%
Effective Tax Rate	28.63%	28.65%	21.65%	19.83%	19.49%	18.63%

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