









ตลาด
/
หุ้น
/
nasdaq-elf
/

elf Beauty Inc

ELF

115.380USD

-2.280-1.94%

ปิด 07/10, 16:00（ET）ราคาล่าช้า 15 นาที

6.43Bมูลค่าตลาด

57.37P/E TTM



elf Beauty Inc

115.380

-2.280-1.94%

ภาพรวม บริษัท การเงิน

ภาพรวม

บริษัท

การเงิน

รายงานบัญชี

รายงานรายได้

งบแสดงฐานะการเงิน

งบกระแสเงินสด

รายไตรมาส

รายไตรมาส+รายปี

รายไตรมาส

รายปี

YOY

ซ่อนแถวที่ว่าง

FY2025Q4

FY2025Q3

FY2025Q2

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

FY2021Q4

FY2021Q3

FY2021Q2

FY2021Q1

FY2020Q4

FY2020Q3

FY2020Q2

FY2020Q1

FY2018Q4

FY2018Q3

FY2018Q2

FY2018Q1

FY2017Q4

FY2017Q3

FY2017Q2

FY2017Q1

FY2016Q4

FY2016Q3

FY2016Q2

FY2016Q1

FY2015Q4

FY2015Q3

FY2015Q2

FY2015Q1

รายได้รวม

3.58%332.64M

31.14%355.32M

39.71%301.07M

49.99%324.48M

71.41%321.14M

84.90%270.94M

76.14%215.51M

76.46%216.34M

--187.36M

--146.54M

--122.35M

--122.60M

13.45%105.14M

10.79%98.12M

26.96%91.86M

50.40%97.05M

24.04%92.67M

9.66%88.56M

7.00%72.35M

7.97%64.53M

--74.71M

--80.76M

--67.61M

--59.76M

-3.70%78.57M

-11.10%63.89M

5.73%59.05M

8.83%65.92M

6.75%81.59M

27.62%71.86M

26.52%55.86M

15.00%60.57M

16.81%76.44M

10.89%56.31M

21.77%44.15M

35.26%52.67M

--65.44M

--50.78M

--36.25M

--38.94M

รายได้

3.58%332.64M

31.14%355.32M

39.71%301.07M

49.99%324.48M

71.41%321.14M

84.90%270.94M

76.14%215.51M

76.46%216.34M

--187.36M

--146.54M

--122.35M

--122.60M

13.45%105.14M

10.79%98.12M

26.96%91.86M

50.40%97.05M

24.04%92.67M

9.66%88.56M

7.00%72.35M

7.97%64.53M

--74.71M

--80.76M

--67.61M

--59.76M

-3.70%78.57M

-11.10%63.89M

5.73%59.05M

8.83%65.92M

6.75%81.59M

27.62%71.86M

26.52%55.86M

15.00%60.57M

16.81%76.44M

10.89%56.31M

21.77%44.15M

35.26%52.67M

--65.44M

--50.78M

--36.25M

--38.94M

ค่าใช้จ่ายด้านรายได้

1.77%95.61M

29.16%102.02M

37.81%87.02M

46.15%93.19M

61.32%93.94M

65.20%78.99M

47.57%63.14M

60.96%63.77M

--58.23M

--47.81M

--42.79M

--39.62M

10.46%37.63M

7.42%33.78M

34.34%33.87M

65.87%35.14M

27.86%34.07M

11.34%31.44M

3.89%25.21M

-6.14%21.19M

--26.65M

--28.24M

--24.27M

--22.57M

-6.63%31.65M

-13.93%24.92M

12.24%22.41M

15.06%25.71M

8.95%33.90M

21.47%28.95M

5.03%19.97M

-4.39%22.35M

2.33%31.11M

-3.82%23.83M

10.88%19.01M

24.65%23.37M

--30.41M

--24.78M

--17.14M

--18.75M

ค่าใช้จ่ายในการดำเนินงาน

-5.19%288.33M

33.93%320.24M

55.80%273.16M

75.82%273.77M

69.60%304.11M

94.01%239.11M

63.90%175.33M

53.90%155.71M

--179.31M

--123.25M

--106.97M

--101.17M

12.04%102.97M

8.37%89.16M

19.80%84.32M

39.62%85.89M

24.74%91.90M

21.21%82.27M

12.23%70.38M

12.61%61.52M

--73.67M

--67.87M

--62.71M

--54.63M

-1.43%65.55M

-7.26%57.58M

6.70%56.20M

11.91%61.95M

8.20%66.50M

13.22%62.09M

20.51%52.67M

19.08%55.35M

12.78%61.46M

23.84%54.84M

28.05%43.70M

41.14%46.48M

--54.50M

--44.28M

--34.13M

--32.93M

ค่าเสื่อมราคา ค่าการใช้ทรัพยากร และค่าตัดจำหน่าย

13.29%13.22M

-40.55%7.10M

89.83%12.67M

97.52%11.13M

105.82%11.67M

120.18%11.94M

24.72%6.67M

-1.52%5.64M

--5.67M

--5.42M

--5.35M

--5.72M

6.20%6.77M

12.19%6.97M

15.55%7.13M

-3.22%6.22M

6.54%6.37M

4.53%6.21M

-0.93%6.17M

18.14%6.43M

--5.98M

--5.94M

--6.23M

--5.44M

53.72%4.96M

18.82%4.19M

26.83%4.42M

17.19%4.29M

-9.79%3.22M

5.41%3.53M

7.32%3.49M

22.79%3.66M

23.37%3.57M

19.70%3.35M

39.66%3.25M

31.39%2.98M

--2.90M

--2.80M

--2.33M

--2.27M

กำไรจากการดำเนินงาน

160.22%44.32M

10.21%35.09M

-30.52%27.92M

-16.37%50.71M

111.68%17.03M

36.69%31.84M

161.29%40.18M

182.94%60.63M

--8.04M

--23.29M

--15.38M

--21.43M

180.47%2.17M

42.38%8.96M

283.03%7.54M

270.79%11.16M

-25.67%773.00K

-51.19%6.29M

-59.87%1.97M

-41.41%3.01M

--1.04M

--12.89M

--4.90M

--5.14M

-13.72%13.02M

-35.45%6.31M

-10.39%2.85M

-23.91%3.97M

0.80%15.09M

562.60%9.78M

620.59%3.19M

-15.64%5.22M

36.88%14.97M

-77.31%1.48M

-79.18%442.00K

3.06%6.19M

--10.94M

--6.50M

--2.12M

--6.01M

รายได้ดอกเบี้ยสุทธิที่ไม่ใช่จากการดำเนินงาน (ค่าใช้จ่าย)

ค่าใช้จ่ายดอกเบี้ยที่ไม่ใช่จากการดำเนินงาน

-35.19%2.31M

-11.49%3.53M

--3.76M

--3.67M

3269.81%3.57M

760.69%3.98M

----

--106.00K

--463.00K

--786.00K

--663.00K

-38.63%529.00K

-33.33%570.00K

-34.03%597.00K

-49.25%745.00K

-37.85%862.00K

-45.19%855.00K

-44.92%905.00K

-14.50%1.47M

--1.39M

--1.56M

--1.64M

--1.72M

-0.36%1.96M

-15.96%1.90M

-16.67%1.99M

-8.95%1.96M

-58.04%1.97M

-56.43%2.26M

-28.43%2.39M

-29.57%2.16M

44.64%4.70M

62.55%5.19M

6.48%3.33M

-2.79%3.06M

--3.25M

--3.19M

--3.13M

--3.15M

กำไรจากการขายหลักทรัพย์

-26.74%-545.00K

----

---430.00K

----

รายได้ (ค่าใช้จ่าย) พิเศษ

98.87%-13.00K

--0.00

100.00%0.00

---1.16M

100.00%0.00

--0.00

---1.72M

--0.00

---176.00K

--0.00

-100.68%18.00K

--14.00K

---96.00K

---446.00K

---2.64M

-100.00%0.00

--0.00

---8.00K

--4.20M

--1.79M

----

รายได้ (ค่าใช้จ่าย) อื่น ๆ ที่ไม่ใช่จากการดำเนินงาน

474.86%2.59M

-305.77%-5.28M

456.97%3.79M

-53.13%187.00K

-316.25%-692.00K

251.37%2.56M

15.85%-1.06M

123.99%399.00K

--320.00K

--730.00K

---1.26M

---1.66M

796.30%-484.00K

-78.43%-146.00K

-24.80%-646.00K

440.00%-162.00K

-69.32%-54.00K

102.09%-677.00K

-246.59%-859.00K

-108.55%-30.00K

---176.00K

---335.00K

--586.00K

--351.00K

-39.48%-371.00K

-194.99%360.00K

-308.61%509.00K

11.14%-888.00K

-180.34%-613.00K

-231.60%-379.00K

-84.99%-244.00K

-122.26%-799.00K

-123.44%763.00K

-106.90%288.00K

-144.63%-1.63M

-1022.88%3.59M

---3.25M

---4.17M

--3.64M

---389.00K

รายได้ก่อนหักภาษี

293.86%44.04M

-13.60%26.28M

-29.67%27.95M

-20.83%47.23M

35.38%11.18M

30.08%30.42M

198.15%39.74M

212.25%59.65M

--8.26M

--23.38M

--13.33M

--19.10M

-142.13%1.17M

73.46%8.26M

2938.73%6.20M

548.84%9.80M

432.31%-2.78M

-56.68%4.76M

-97.46%204.00K

-72.83%1.51M

---523.00K

--10.98M

--8.04M

--5.56M

-14.56%10.69M

-33.16%4.77M

148.01%1.37M

-50.49%1.12M

13.31%12.51M

-308.26%7.14M

-112.26%554.00K

-66.25%2.27M

148.85%11.04M

297.68%-3.43M

-271.56%-4.52M

172.17%6.72M

--4.44M

---862.00K

--2.63M

--2.47M

ภาษีเงินได้

571.73%15.78M

155.64%9.02M

38.01%8.93M

-104.87%-325.00K

58.11%-3.35M

-17.51%3.53M

299.57%6.47M

44.03%6.68M

---7.99M

--4.28M

--1.62M

--4.63M

-86.12%-383.00K

341.77%2.04M

-295.47%475.00K

-152900.00%1.53M

1416.48%-2.76M

-84.51%462.00K

-115.90%-243.00K

-100.05%-1.00K

---182.00K

--2.98M

--1.53M

--1.86M

-61.38%1.01M

-32.73%857.00K

-103.69%126.00K

300.93%433.00K

-40.78%2.63M

-221.22%1.27M

89.36%-3.42M

-96.30%108.00K

120.91%4.44M

821.93%-1.05M

-241.94%-1.80M

152.69%2.92M

--2.01M

---114.00K

--1.27M

--1.15M

รายได้หลังหักภาษี

94.49%28.25M

-35.80%17.26M

-42.83%19.02M

-10.23%47.55M

-10.58%14.53M

40.74%26.89M

184.12%33.27M

266.14%52.98M

--16.25M

--19.11M

--11.71M

--14.47M

-6583.33%1.56M

44.61%6.21M

1180.54%5.72M

447.35%8.28M

-92.96%-24.00K

-46.30%4.30M

-93.14%447.00K

-59.20%1.51M

---341.00K

--8.00M

--6.52M

--3.71M

-2.11%9.67M

-33.25%3.92M

-68.56%1.25M

-68.06%690.00K

49.67%9.88M

-346.74%5.87M

-246.22%3.97M

-43.22%2.16M

171.98%6.60M

217.78%-2.38M

-299.19%-2.71M

189.28%3.80M

--2.43M

---748.00K

--1.36M

--1.31M

รายได้สุทธิจากการดำเนินงานต่อเนื่อง

94.49%28.25M

-35.80%17.26M

-42.83%19.02M

-10.23%47.55M

-10.58%14.53M

40.74%26.89M

184.12%33.27M

266.14%52.98M

--16.25M

--19.11M

--11.71M

--14.47M

-6583.33%1.56M

44.61%6.21M

1180.54%5.72M

447.35%8.28M

-92.96%-24.00K

-46.30%4.30M

-93.14%447.00K

-59.20%1.51M

---341.00K

--8.00M

--6.52M

--3.71M

-2.11%9.67M

-33.25%3.92M

-68.56%1.25M

-68.06%690.00K

49.67%9.88M

-346.74%5.87M

-246.22%3.97M

-43.22%2.16M

171.98%6.60M

217.78%-2.38M

-299.19%-2.71M

189.28%3.80M

--2.43M

---748.00K

--1.36M

--1.31M

รายได้สุทธิที่ไม่เกิดขึ้นประจำ

----

--11.60M

----

รายได้สุทธิที่สามารถสืบทอดถึงผู้ถือหุ้นที่ควบคุม

94.49%28.25M

-35.80%17.26M

-42.83%19.02M

-10.23%47.55M

-10.58%14.53M

40.74%26.89M

184.12%33.27M

266.14%52.98M

--16.25M

--19.11M

--11.71M

--14.47M

-6583.33%1.56M

44.61%6.21M

1180.54%5.72M

447.35%8.28M

-92.96%-24.00K

-46.30%4.30M

-93.14%447.00K

-59.20%1.51M

---341.00K

--8.00M

--6.52M

--3.71M

-54.97%9.67M

-33.25%3.92M

-68.56%1.25M

-68.06%690.00K

225.41%21.48M

-101.57%5.87M

-104.12%3.97M

-106.33%2.16M

-116.62%6.60M

7847.35%-373.61M

5838.94%-96.39M

2060.95%-34.14M

---39.71M

---4.70M

---1.62M

---1.58M

เงินปันผลหุ้นบุริมสิทธิ

----

-100.00%0.00

--0.00

--28.58M

--37.95M

--51.97M

--0.00

----

รายได้สุทธิที่ต้องจ่ายให้กับผู้ถือหุ้นสามัญ

94.49%28.25M

-35.80%17.26M

-42.83%19.02M

-10.23%47.55M

-10.58%14.53M

40.74%26.89M

184.12%33.27M

266.14%52.98M

--16.25M

--19.11M

--11.71M

--14.47M

-6583.33%1.56M

44.61%6.21M

1180.54%5.72M

447.35%8.28M

-92.96%-24.00K

-46.30%4.30M

-93.14%447.00K

-59.20%1.51M

---341.00K

--8.00M

--6.52M

--3.71M

-54.97%9.67M

-33.25%3.92M

-68.56%1.25M

-68.06%690.00K

225.41%21.48M

-101.57%5.87M

-104.12%3.97M

-106.33%2.16M

-116.62%6.60M

7847.35%-373.61M

5838.94%-96.39M

2060.95%-34.14M

---39.71M

---4.70M

---1.62M

---1.58M

กําไรต่อหุ้นพื้นฐาน

92.13%0.50

-37.19%0.31

-44.78%0.34

-13.50%0.85

-14.29%0.26

34.53%0.49

173.02%0.61

250.99%0.98

--0.31

--0.36

--0.22

--0.28

-6422.92%0.03

40.04%0.12

1136.37%0.11

429.90%0.16

-93.14%0.00

-47.31%0.09

-93.24%0.01

-59.69%0.03

---0.01

--0.16

--0.13

--0.08

-56.34%0.20

-34.60%0.08

-69.34%0.03

-69.66%0.01

220.04%0.47

-101.55%0.13

-104.02%0.09

-106.37%0.05

-116.30%0.15

7693.27%-8.26

5839.05%-2.17

2061.07%-0.77

---0.89

---0.11

---0.04

กําไรต่อหุ้นแบบมีการปรับปรุง

96.21%0.49

-36.16%0.30

-43.85%0.33

-12.34%0.81

-13.44%0.25

35.43%0.46

172.26%0.58

244.74%0.93

--0.29

--0.34

--0.21

--0.27

-6129.17%0.03

40.45%0.12

1137.38%0.11

422.10%0.15

-93.14%0.00

-47.71%0.08

-93.25%0.01

-59.70%0.03

---0.01

--0.16

--0.13

--0.07

-55.07%0.20

-33.03%0.08

-68.51%0.03

-67.93%0.01

199.99%0.44

-101.44%0.12

-103.69%0.08

-105.67%0.04

-116.30%0.15

7693.27%-8.26

5839.05%-2.17

2061.07%-0.77

---0.89

---0.11

---0.04

เงินปันผลต่อหุ้น

--0.00

หน่วยสกุลเงิน

USD

ความเห็นของผู้สอบบัญชี

KeyAI

