Fancy Wood Industries PCL (BKK:FANCY)

Fancy Wood Industries PCL Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	73.5	100.02	116.34	242.6	209.77
Other Revenue	1.02	3.29	2.46	8.04	9.84
Revenue	74.52	103.31	118.8	250.64	219.61
Revenue Growth (YoY)	-27.87%	-13.04%	-52.60%	14.13%	-13.96%
Cost of Revenue	15.46	25.33	52.78	215.79	183.34
Gross Profit	59.06	77.99	66.02	34.86	36.27
Selling, General & Admin	63.13	64.18	72.7	95.46	96.26
Operating Expenses	63.13	64.18	72.7	95.46	96.26
Operating Income	-4.07	13.81	-6.68	-60.6	-59.99
Interest Expense	-0.02	-0.03	-0.39	-1.36	-1.32
EBT Excluding Unusual Items	-4.1	13.78	-7.08	-61.95	-61.31
Pretax Income	-4.1	13.78	-7.08	-61.95	-61.31
Earnings From Continuing Operations	-4.1	13.78	-7.08	-61.95	-61.31
Net Income	-4.1	13.78	-7.08	-61.95	-61.31
Net Income to Common	-4.1	13.78	-7.08	-61.95	-61.31
Shares Outstanding (Basic)	615	615	615	615	615
Shares Outstanding (Diluted)	615	615	615	615	615
EPS (Basic)	-0.01	0.02	-0.01	-0.10	-0.10
EPS (Diluted)	-0.01	0.02	-0.01	-0.10	-0.10
Free Cash Flow	49.62	48.16	62.4	-2.54	17.08
Free Cash Flow Per Share	0.08	0.08	0.10	-0.00	0.03
Gross Margin	79.25%	75.48%	55.57%	13.91%	16.52%
Operating Margin	-5.46%	13.36%	-5.63%	-24.18%	-27.32%
Profit Margin	-5.50%	13.34%	-5.96%	-24.72%	-27.92%
Free Cash Flow Margin	66.58%	46.62%	52.53%	-1.01%	7.78%
EBITDA	22.2	40.36	24.61	-24.43	-20.32
EBITDA Margin	29.79%	39.07%	20.71%	-9.75%	-9.25%
D&A For EBITDA	26.27	26.56	31.29	36.17	39.67
EBIT	-4.07	13.81	-6.68	-60.6	-59.99
EBIT Margin	-5.46%	13.36%	-5.63%	-24.18%	-27.32%
Revenue as Reported	74.52	103.31	118.8	250.64	219.61

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