Asian Marine Services PCL (BKK:ASIMAR)
Thailand · Delayed Price · Currency is THB 1.370
+0.010 (0.74%)
Jun 5, 2026, 4:23 PM ICT
Asian Marine Services PCL 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 | Mar '26 Mar 31, 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 |
Operating Revenue | 906.14 | 920.41 | 1,041 | 554.8 | 743.95 | 512.17 |
Other Revenue | 13.31 | 16.23 | 13.55 | 18.81 | 21.03 | 16.05 |
| 919.45 | 936.64 | 1,055 | 573.6 | 764.98 | 528.22 | |
Revenue Growth (YoY) | -16.93% | -11.20% | 83.89% | -25.02% | 44.82% | 7.02% |
Cost of Revenue | 704.11 | 708.9 | 834.86 | 408.53 | 624.44 | 371.61 |
Gross Profit | 215.34 | 227.74 | 219.93 | 165.07 | 140.54 | 156.61 |
Selling, General & Admin | 160.51 | 167.63 | 150.94 | 130.66 | 121.63 | 123.53 |
Operating Expenses | 160.51 | 167.63 | 150.94 | 130.66 | 121.63 | 123.53 |
Operating Income | 54.83 | 60.11 | 68.99 | 34.41 | 18.91 | 33.07 |
Interest Expense | -4.59 | -4.47 | -5.08 | -10.95 | -7.37 | -6.61 |
EBT Excluding Unusual Items | 50.24 | 55.64 | 63.91 | 23.46 | 11.54 | 26.46 |
Pretax Income | 50.24 | 55.64 | 63.91 | 23.46 | 11.54 | 26.46 |
Income Tax Expense | 11.42 | 12.42 | 12.83 | 5.75 | 2.02 | 4.92 |
Earnings From Continuing Operations | 38.82 | 43.21 | 51.08 | 17.72 | 9.52 | 21.54 |
Minority Interest in Earnings | -0.12 | -0.12 | -0.2 | -0.14 | 0.02 | 0.02 |
Net Income | 38.7 | 43.09 | 50.88 | 17.58 | 9.54 | 21.56 |
Net Income to Common | 38.7 | 43.09 | 50.88 | 17.58 | 9.54 | 21.56 |
Net Income Growth | -23.80% | -15.30% | 189.49% | 84.19% | -55.73% | -29.60% |
Shares Outstanding (Basic) | 264 | 258 | 258 | 258 | 258 | 258 |
Shares Outstanding (Diluted) | 264 | 258 | 258 | 258 | 258 | 258 |
EPS (Basic) | 0.15 | 0.17 | 0.20 | 0.07 | 0.04 | 0.08 |
EPS (Diluted) | 0.15 | 0.17 | 0.20 | 0.07 | 0.04 | 0.08 |
EPS Growth | -25.73% | -15.30% | 189.49% | 84.18% | -55.73% | -29.60% |
Free Cash Flow | 143.04 | 163.32 | -86.29 | 244.8 | -111.17 | 53.32 |
Free Cash Flow Per Share | 0.54 | 0.63 | -0.33 | 0.95 | -0.43 | 0.21 |
Dividend Per Share | - | - | 0.120 | 0.080 | 0.040 | 0.100 |
Dividend Growth | - | - | 50.00% | 100.00% | -60.00% | - |
Gross Margin | 23.42% | 24.31% | 20.85% | 28.78% | 18.37% | 29.65% |
Operating Margin | 5.96% | 6.42% | 6.54% | 6.00% | 2.47% | 6.26% |
Profit Margin | 4.21% | 4.60% | 4.82% | 3.06% | 1.25% | 4.08% |
Free Cash Flow Margin | 15.56% | 17.44% | -8.18% | 42.68% | -14.53% | 10.09% |
EBITDA | 112.52 | 118.31 | 122.23 | 80.73 | 59.99 | 73.76 |
EBITDA Margin | 12.24% | 12.63% | 11.59% | 14.07% | 7.84% | 13.96% |
D&A For EBITDA | 57.69 | 58.21 | 53.24 | 46.31 | 41.08 | 40.68 |
EBIT | 54.83 | 60.11 | 68.99 | 34.41 | 18.91 | 33.07 |
EBIT Margin | 5.96% | 6.42% | 6.54% | 6.00% | 2.47% | 6.26% |
Effective Tax Rate | 22.73% | 22.33% | 20.07% | 24.50% | 17.49% | 18.59% |
Revenue as Reported | 919.45 | 936.64 | 1,055 | 573.6 | 764.98 | 528.22 |