Indigy 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	120.21	125.77	113.96	124.4
Revenue Growth (YoY)	-4.42%	10.37%	-8.39%	-
Cost of Revenue	64.39	63.81	63.75	62.37
Gross Profit	55.82	61.96	50.2	62.03
Selling, General & Admin	43.25	42.94	36.28	32.44
Operating Expenses	45.07	44.36	37.35	35.24
Operating Income	10.74	17.6	12.86	26.79
Interest Expense	-0.09	-0.04	-0.08	-0.06
Other Non Operating Income (Expenses)	0.29	1.49	1.05	1.56
Pretax Income	10.95	19.05	13.83	28.29
Income Tax Expense	1.72	3.82	2.73	5.71
Net Income	9.22	15.22	11.09	22.58
Net Income to Common	9.22	15.22	11.09	22.58
Net Income Growth	-39.42%	37.24%	-50.88%	-
Shares Outstanding (Basic)	78	69	67	6
Shares Outstanding (Diluted)	78	69	67	6
Shares Change (YoY)	12.35%	3.70%	1010.08%	-
EPS (Basic)	0.12	0.22	0.17	3.76
EPS (Diluted)	0.12	0.22	0.17	3.76
EPS Growth	-46.08%	32.35%	-95.58%	-
Free Cash Flow	20.46	29.72	0.92	21.03
Free Cash Flow Per Share	0.26	0.43	0.01	3.50
Dividend Per Share	0.073	0.288	10.000	2.167
Dividend Growth	-74.52%	-97.11%	361.57%	-
Gross Margin	46.43%	49.26%	44.06%	49.86%
Operating Margin	8.94%	13.99%	11.28%	21.54%
Profit Margin	7.67%	12.10%	9.73%	18.15%
Free Cash Flow Margin	17.02%	23.63%	0.80%	16.91%
EBITDA	11.25	18.11	13.39	27.37
EBITDA Margin	9.36%	14.40%	11.75%	22.00%
D&A For EBITDA	0.5	0.51	0.54	0.58
EBIT	10.74	17.6	12.86	26.79
EBIT Margin	8.94%	13.99%	11.28%	21.54%
Effective Tax Rate	15.74%	20.07%	19.78%	20.18%
Revenue as Reported	120.21	125.77	113.96	124.4

Source: S&P Capital IQ. Standard template. Financial Sources.