NR Instant Produce Public Company Limited
SET:NRF.BK
0.68 (THB) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,058.985 | 955.62 | 908.222 | 1,028.035 | 782.935 | 600.948 | 507.978 | 565.412 | 579.335 | 545.977 | 603.668 | 664.313 | 515.832 | 448.139 | 471.743 | 437.817 | 378.454 | 326.675 | 265.403 | 292.237 | 309.433 | 286.615 | 258.697 | 319.952 | 270.572 |
Cost of Revenue
| 728.589 | 652.137 | 613.063 | 715.618 | 507.325 | 379.31 | 333.639 | 335.709 | 308.62 | 306.659 | 330.76 | 384.819 | 303.676 | 277.088 | 317.943 | 313.769 | 252.682 | 226.1 | 181.622 | 205.643 | 216.951 | 199.178 | 180.657 | 228.131 | 184.93 |
Gross Profit
| 330.396 | 303.483 | 295.159 | 312.417 | 275.61 | 221.638 | 174.339 | 229.702 | 270.715 | 239.318 | 272.908 | 279.494 | 212.156 | 171.051 | 153.8 | 124.048 | 125.772 | 100.575 | 83.781 | 86.593 | 92.482 | 87.437 | 78.04 | 91.821 | 85.642 |
Gross Profit Ratio
| 0.312 | 0.318 | 0.325 | 0.304 | 0.352 | 0.369 | 0.343 | 0.406 | 0.467 | 0.438 | 0.452 | 0.421 | 0.411 | 0.382 | 0.326 | 0.283 | 0.332 | 0.308 | 0.316 | 0.296 | 0.299 | 0.305 | 0.302 | 0.287 | 0.317 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 516.318 | 165.849 | 147.175 | 233.155 | 166.367 | 123.422 | 104.695 | 137.802 | 131.468 | 110.413 | 111.124 | 124.221 | 82.6 | 81.296 | 82.885 | 68.602 | 42.865 | 40.669 | 38.459 | 52.417 | 40.904 | 36.123 | 34.738 | 34.53 | 36.003 |
Selling & Marketing Expenses
| 80.349 | 65.578 | 73.304 | 80.066 | 79.418 | 76.976 | 69.657 | 81.307 | 91.623 | 98.266 | 116.383 | 114.266 | 71.057 | 44.915 | 30.932 | 23.066 | 15.579 | 12.343 | 15.103 | 14.659 | 14.684 | 15.262 | 12.874 | 11.82 | 7.787 |
SG&A
| 596.667 | 231.427 | 220.479 | 313.221 | 245.785 | 200.398 | 174.352 | 219.109 | 223.091 | 208.679 | 227.507 | 238.487 | 153.657 | 126.211 | 113.817 | 91.668 | 58.444 | 53.012 | 53.562 | 67.076 | 55.588 | 51.385 | 47.612 | 46.349 | 43.79 |
Other Expenses
| -430.95 | -6.884 | 0 | 0 | 0 | 0 | -59.453 | -68.305 | -36.669 | -12.908 | -3.858 | -26.446 | -35.065 | -8.203 | -5.489 | -16.474 | -1.508 | 10.745 | -0.924 | 0 | 0 | 1.614 | 0 | 0 | 0 |
Operating Expenses
| 165.717 | 224.543 | 220.479 | 313.221 | 212.267 | 178.711 | 114.899 | 150.803 | 186.422 | 195.771 | 223.649 | 212.041 | 118.592 | 118.008 | 108.328 | 75.194 | 56.936 | 42.267 | 52.638 | 66.353 | 55.44 | 49.771 | 51.079 | 45.129 | 43.292 |
Operating Income
| 164.679 | 78.94 | 74.68 | -0.804 | 69.383 | -2.011 | 58.473 | 66.481 | 79.859 | 34.446 | 37.77 | 182.096 | 104.076 | 61.603 | 54.77 | 50.487 | 74.482 | 49.909 | 38.45 | 19.517 | 36.894 | 35.435 | 30.429 | 45.472 | 41.852 |
Operating Income Ratio
| 0.156 | 0.083 | 0.082 | -0.001 | 0.089 | -0.003 | 0.115 | 0.118 | 0.138 | 0.063 | 0.063 | 0.274 | 0.202 | 0.137 | 0.116 | 0.115 | 0.197 | 0.153 | 0.145 | 0.067 | 0.119 | 0.124 | 0.118 | 0.142 | 0.155 |
Total Other Income Expenses Net
| -62.969 | -35.894 | -59.241 | -32.821 | -26.636 | -17.458 | -28.091 | -50.621 | -25.87 | -27.649 | -28.932 | -21.404 | -32.352 | -33.9 | -21.636 | -12.324 | -14.089 | -21.599 | -12.809 | -13.145 | -13.747 | -15.365 | -19.834 | -16.503 | -18.77 |
Income Before Tax
| 101.71 | 43.046 | 118.962 | -56.136 | 42.747 | -19.469 | 30.382 | 38.485 | 188.051 | 57.364 | 37.148 | 160.691 | 71.724 | 27.703 | 33.134 | 37.284 | 60.393 | 28.31 | 25.641 | 6.372 | 23.295 | 20.07 | 10.595 | 28.969 | 23.082 |
Income Before Tax Ratio
| 0.096 | 0.045 | 0.131 | -0.055 | 0.055 | -0.032 | 0.06 | 0.068 | 0.325 | 0.105 | 0.062 | 0.242 | 0.139 | 0.062 | 0.07 | 0.085 | 0.16 | 0.087 | 0.097 | 0.022 | 0.075 | 0.07 | 0.041 | 0.091 | 0.085 |
Income Tax Expense
| 62.435 | 17.517 | 19.718 | 17.46 | 12.342 | 13.944 | 2.377 | 6.224 | 15.412 | 20.235 | 11.59 | 37.798 | 6.663 | 14.949 | 12.395 | 2.108 | 12.266 | 7.485 | 5.378 | 1.126 | 6.315 | 4.299 | 2.459 | 7.768 | 4.942 |
Net Income
| 18.017 | 20.11 | 62.527 | -76.123 | 30.047 | -36.033 | 25.554 | 38.504 | 178.312 | 39.511 | 28.897 | 135.179 | 59.7 | 10.692 | 15.213 | 35.176 | 48.127 | 20.825 | 20.263 | 7.498 | 16.98 | 15.771 | 8.137 | 21.2 | 18.14 |
Net Income Ratio
| 0.017 | 0.021 | 0.069 | -0.074 | 0.038 | -0.06 | 0.05 | 0.068 | 0.308 | 0.072 | 0.048 | 0.203 | 0.116 | 0.024 | 0.032 | 0.08 | 0.127 | 0.064 | 0.076 | 0.026 | 0.055 | 0.055 | 0.031 | 0.066 | 0.067 |
EPS
| 0.01 | 0.014 | 0.044 | -0.054 | 0.021 | -0.025 | 0.018 | 0.027 | 0.13 | 0.03 | 0.02 | 0.085 | 0.04 | 0.01 | 0.01 | 0.024 | 0.034 | 0.017 | 0.017 | 0.007 | 0.016 | 0.013 | 0.008 | 0.02 | 0.017 |
EPS Diluted
| 0.01 | 0.014 | 0.044 | -0.054 | 0.021 | -0.025 | 0.018 | 0.027 | 0.13 | 0.03 | 0.02 | 0.085 | 0.04 | 0.01 | 0.01 | 0.024 | 0.034 | 0.015 | 0.014 | 0.007 | 0.016 | 0.011 | 0.008 | 0.02 | 0.017 |
EBITDA
| 205.564 | 132.07 | 140.284 | 39.288 | 107.724 | 82.678 | 97.806 | 146.335 | 131.661 | 86.156 | 90.263 | 254.293 | 123.009 | 82.175 | 73.815 | 74.681 | 90.875 | 79.737 | 52.456 | 38.864 | 56.929 | 57.118 | 49.88 | 63.383 | 60.903 |
EBITDA Ratio
| 0.194 | 0.138 | 0.14 | 0.052 | 0.152 | 0.176 | 0.215 | 0.193 | 0.22 | 0.141 | 0.13 | 0.204 | 0.209 | 0.137 | 0.14 | 0.156 | 0.238 | 0.218 | 0.198 | 0.133 | 0.184 | 0.132 | 0.193 | 0.198 | 0.225 |