Silicon Craft Technology PCL (BKK:SICT)
Thailand · Delayed Price · Currency is THB 3.000
+0.080 (2.74%)
Sep 4, 2026, 4:35 PM ICT
BKK:SICT Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 671.29 | 690.07 | 661.83 | 666.38 | 601.01 | 421.7 | |
Revenue Growth | 4.00% | 4.27% | -0.68% | 10.88% | 42.52% | 24.81% |
Cost of Revenue | 379.86 | 389.35 | 374.6 | 361.97 | 285.44 | 199.11 |
Gross Profit | 291.43 | 300.72 | 287.23 | 304.4 | 315.58 | 222.59 |
Selling, General & Admin | 231.72 | 221.93 | 182.16 | 166.73 | 153.14 | 153.1 |
Other Operating Expenses | -13.58 | -1.01 | -0.92 | -8.42 | 24.83 | 5.51 |
Operating Expenses | 218.13 | 220.92 | 181.25 | 158.31 | 177.97 | 158.61 |
Operating Income | 73.29 | 79.8 | 105.98 | 146.09 | 137.61 | 63.98 |
Interest Expense | -0.41 | -1.38 | -5.84 | -3.72 | -0.48 | -0.69 |
Interest & Investment Income | 2.23 | 1.12 | 0.55 | 0.39 | 0.45 | 0.68 |
Earnings From Equity Investments | -0.29 | -0.11 | -0.29 | - | - | - |
Pretax Income | 74.83 | 79.43 | 100.42 | 142.76 | 137.58 | 63.97 |
Income Tax Expense | -1.06 | -0.57 | -0.79 | 2.4 | 2.51 | -0.07 |
Earnings From Continuing Operations | 75.89 | 80 | 101.21 | 140.36 | 135.08 | 64.04 |
Net Income | 75.89 | 80 | 101.21 | 140.36 | 135.08 | 64.04 |
Net Income to Common | 75.89 | 80 | 101.21 | 140.36 | 135.08 | 64.04 |
Net Income Growth | -2.70% | -20.95% | -27.89% | 3.91% | 110.93% | 86.20% |
Shares Outstanding (Basic) | 481 | 480 | 480 | 480 | 480 | 480 |
Shares Outstanding (Diluted) | 481 | 480 | 480 | 480 | 480 | 480 |
Shares Change | 0.32% | - | - | - | - | 16.28% |
EPS (Basic) | 0.16 | 0.17 | 0.21 | 0.29 | 0.28 | 0.13 |
EPS (Diluted) | 0.16 | 0.17 | 0.21 | 0.29 | 0.28 | 0.13 |
EPS Growth | -3.01% | -20.95% | -27.89% | 3.91% | 110.93% | 60.13% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 92.64 | 250.26 | 130.93 | -139.14 | 75.97 | 47.84 |
Free Cash Flow Per Share | 0.19 | 0.52 | 0.27 | -0.29 | 0.16 | 0.10 |
Dividend Per Share | 0.025 | 0.025 | 0.084 | 0.035 | 0.009 | 0.036 |
Dividend Growth | -70.24% | -70.24% | 140.00% | 276.34% | -74.02% | 0% |
Gross Margin | 43.41% | 43.58% | 43.40% | 45.68% | 52.51% | 52.78% |
Operating Margin | 10.92% | 11.56% | 16.01% | 21.92% | 22.90% | 15.17% |
Profit Margin | 11.30% | 11.59% | 15.29% | 21.06% | 22.48% | 15.19% |
Free Cash Flow Margin | 13.80% | 36.27% | 19.78% | -20.88% | 12.64% | 11.34% |
EBITDA | 79.1 | 87.64 | 112.87 | 152.74 | 145.08 | 68.18 |
EBITDA Margin | 11.78% | 12.70% | 17.05% | 22.92% | 24.14% | 16.17% |
D&A For EBITDA | 5.81 | 7.84 | 6.88 | 6.65 | 7.47 | 4.19 |
EBIT | 73.29 | 79.8 | 105.98 | 146.09 | 137.61 | 63.98 |
EBIT Margin | 10.92% | 11.56% | 16.01% | 21.92% | 22.90% | 15.17% |
Effective Tax Rate | - | - | - | 1.68% | 1.82% | - |