Chamni's Eye PCL Income Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	438.56	414.22	470.7	362.63	266.24
Revenue Growth (YoY)	5.88%	-12.00%	29.80%	36.20%	15.61%
Cost of Revenue	343.46	311.36	329.19	256.25	205.27
Gross Profit	95.1	102.86	141.51	106.38	60.97
Selling, General & Admin	63.44	66.08	53.41	40.87	29.24
Other Operating Expenses	-1.13	-0.18	-0.8	-2.23	-6.04
Operating Expenses	65.74	66.15	52.77	39.34	23.18
Operating Income	29.36	36.7	88.74	67.03	37.79
Interest Expense	-2.51	-2.94	-1.92	-3	-2.91
Interest & Investment Income	0.2	0.11	0.07	0.07	0.01
Earnings From Equity Investments	-1.27	-0.04	-	-	-
Currency Exchange Gain (Loss)	-	-	-	0.13	0.45
EBT Excluding Unusual Items	25.77	33.84	86.89	64.24	35.33
Merger & Restructuring Charges	-	-	-1.23	-	-
Impairment of Goodwill	-	-6.46	-5.3	-	-
Gain (Loss) on Sale of Investments	-0.72	3.16	2.5	0.65	-
Gain (Loss) on Sale of Assets	-12.71	1.07	-0	-	-
Asset Writedown	-0.96	-0.03	-	-	-
Pretax Income	11.38	31.58	82.87	64.89	35.33
Income Tax Expense	7.16	9.07	17.94	12.87	6.89
Earnings From Continuing Operations	4.22	22.51	64.93	52.02	28.45
Net Income	4.22	22.51	64.93	52.02	28.45
Net Income to Common	4.22	22.51	64.93	52.02	28.45
Net Income Growth	-81.25%	-65.34%	24.81%	82.87%	101.89%
Shares Outstanding (Basic)	2,900	290	287	248	200
Shares Outstanding (Diluted)	2,900	290	287	248	200
Shares Change (YoY)	900.00%	1.13%	15.55%	24.07%	-
EPS (Basic)	0.00	0.08	0.23	0.21	0.14
EPS (Diluted)	0.00	0.08	0.23	0.21	0.14
EPS Growth	-98.13%	-65.72%	8.01%	47.40%	101.90%
Free Cash Flow	29.99	47.33	39.42	76.63	-27.62
Free Cash Flow Per Share	0.01	0.16	0.14	0.31	-0.14
Dividend Per Share	0.075	0.075	0.150	0.300	0.300
Dividend Growth	-	-50.00%	-50.00%	-	200.00%
Gross Margin	21.68%	24.83%	30.06%	29.34%	22.90%
Operating Margin	6.69%	8.86%	18.85%	18.49%	14.19%
Profit Margin	0.96%	5.43%	13.79%	14.35%	10.69%
Free Cash Flow Margin	6.84%	11.43%	8.38%	21.13%	-10.38%
EBITDA	50.49	57.63	107.52	81.25	52.81
EBITDA Margin	11.51%	13.91%	22.84%	22.41%	19.84%
D&A For EBITDA	21.13	20.93	18.77	14.22	15.03
EBIT	29.36	36.7	88.74	67.03	37.79
EBIT Margin	6.69%	8.86%	18.85%	18.49%	14.19%
Effective Tax Rate	62.93%	28.73%	21.65%	19.83%	19.49%
Advertising Expenses	8.01	7.28	-	-	-

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