BKK:SNPS 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
Operating Revenue	554.21	457.31	356.7	493	207.2
Other Revenue	17.49	17.37	11.39	9.66	2.61
Revenue	571.7	474.67	368.09	502.66	209.81
Revenue Growth (YoY)	20.44%	28.96%	-26.77%	139.57%	58.95%
Cost of Revenue	328.12	270.98	225.78	330.54	116.25
Gross Profit	243.59	203.7	142.32	172.12	93.56
Selling, General & Admin	105.34	109.04	98.68	79.48	32.33
Operating Expenses	105.34	109.04	98.68	79.48	32.33
Operating Income	138.24	94.65	43.64	92.64	61.23
Interest Expense	-0.29	-2.09	-3.78	-5.58	-0.27
Earnings From Equity Investments	0.16	0.15	0.21	0.1	-
EBT Excluding Unusual Items	138.11	92.72	40.07	87.16	60.96
Other Unusual Items	-	-	-	6.38	-
Pretax Income	138.11	92.72	40.07	93.54	60.96
Income Tax Expense	28.29	16.41	11.71	19.16	10.29
Earnings From Continuing Operations	109.82	76.31	28.36	74.38	50.67
Minority Interest in Earnings	2.13	4.78	8.47	3.51	-
Net Income	111.95	81.09	36.83	77.89	50.67
Net Income to Common	111.95	81.09	36.83	77.89	50.67
Net Income Growth	38.05%	120.19%	-52.72%	53.73%	36.15%
Shares Outstanding (Basic)	405	310	300	187	148
Shares Outstanding (Diluted)	405	310	300	187	148
Shares Change (YoY)	30.51%	3.44%	60.66%	26.17%	-
EPS (Basic)	0.28	0.26	0.12	0.42	0.34
EPS (Diluted)	0.28	0.26	0.12	0.42	0.34
EPS Growth	5.78%	112.86%	-70.57%	21.85%	36.15%
Free Cash Flow	70.33	91.41	48.62	154.66	-
Free Cash Flow Per Share	0.17	0.29	0.16	0.83	-
Dividend Per Share	0.190	0.130	0.057	-	0.326
Dividend Growth	46.15%	128.07%	-	-	-
Gross Margin	42.61%	42.91%	38.66%	34.24%	44.59%
Operating Margin	24.18%	19.94%	11.86%	18.43%	29.18%
Profit Margin	19.58%	17.08%	10.01%	15.50%	24.15%
Free Cash Flow Margin	12.30%	19.26%	13.21%	30.77%	-
EBITDA	162.24	119.83	69.02	117.09	-
EBITDA Margin	28.38%	25.24%	18.75%	23.29%	-
D&A For EBITDA	24	25.17	25.38	24.45	-
EBIT	138.24	94.65	43.64	92.64	61.23
EBIT Margin	24.18%	19.94%	11.86%	18.43%	29.18%
Effective Tax Rate	20.48%	17.70%	29.22%	20.48%	16.88%
Revenue as Reported	571.7	474.67	368.09	502.66	209.81

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