Begistics PCL (BKK:B)
Thailand · Delayed Price · Currency is THB 0.0400
+0.0100 (33.33%)
Jul 21, 2026, 4:36 PM ICT
Begistics 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 | 459.44 | 502.54 | 352.13 | 688.43 | 214.52 | 216.76 |
| 459.44 | 502.54 | 352.13 | 688.43 | 214.52 | 216.76 | |
Revenue Growth (YoY) | 33.41% | 42.71% | -48.85% | 220.91% | -1.03% | -36.40% |
Cost of Revenue | 489 | 508.76 | 232.4 | 460.6 | 180.39 | 177.66 |
Gross Profit | -29.56 | -6.22 | 119.73 | 227.82 | 34.13 | 39.1 |
Selling, General & Admin | 128.4 | 131.51 | 156.05 | 179.82 | 89.77 | 83.28 |
Other Operating Expenses | - | - | - | 7.4 | - | - |
Operating Expenses | 176.39 | 180.17 | 157.04 | 187.22 | 95.11 | 83.92 |
Operating Income | -205.95 | -186.39 | -37.31 | 40.6 | -60.98 | -44.82 |
Interest Expense | -50.03 | -50.58 | -54.76 | -62.36 | -5.7 | -8.55 |
Interest & Investment Income | 54.82 | 60.04 | 75.56 | 58.65 | 2.87 | 1.19 |
Earnings From Equity Investments | -1.09 | -1.51 | -1.25 | 45.83 | 19.11 | 27.46 |
Currency Exchange Gain (Loss) | -5.13 | -19.18 | 14.62 | -1.27 | 11.29 | 17.64 |
Other Non Operating Income (Expenses) | 13.44 | 9.31 | 7.31 | 3.38 | 6.69 | 12 |
EBT Excluding Unusual Items | -193.93 | -188.32 | 4.17 | 84.83 | -26.72 | 4.91 |
Impairment of Goodwill | -369.34 | -369.34 | - | -5.46 | - | - |
Gain (Loss) on Sale of Investments | - | - | 26.86 | -10 | 82.26 | - |
Gain (Loss) on Sale of Assets | -5.47 | -5.47 | -8.82 | 149.92 | 12.58 | 113.31 |
Asset Writedown | - | - | -81.69 | - | - | - |
Other Unusual Items | -75.7 | -75.7 | - | - | - | - |
Pretax Income | -644.44 | -638.84 | -59.48 | 219.29 | 68.12 | 118.22 |
Income Tax Expense | -2.25 | -2.25 | -19.08 | 9.24 | 0.49 | 2.08 |
Earnings From Continuing Operations | -642.2 | -636.59 | -40.4 | 210.06 | 67.64 | 116.14 |
Minority Interest in Earnings | 186.89 | 185.81 | -13.07 | -7.6 | 3.76 | 0.13 |
Net Income | -455.31 | -450.78 | -53.47 | 202.46 | 71.4 | 116.27 |
Net Income to Common | -455.31 | -450.78 | -53.47 | 202.46 | 71.4 | 116.27 |
Net Income Growth | - | - | - | 183.58% | -38.59% | - |
Shares Outstanding (Basic) | 8,074 | 8,074 | 8,074 | 4,718 | 1,065 | 452 |
Shares Outstanding (Diluted) | 8,074 | 8,074 | 8,074 | 4,718 | 1,065 | 452 |
Shares Change (YoY) | -0.00% | -0.00% | 71.13% | 343.03% | 135.78% | 1.92% |
EPS (Basic) | -0.06 | -0.06 | -0.01 | 0.04 | 0.07 | 0.26 |
EPS (Diluted) | -0.06 | -0.06 | -0.01 | 0.04 | 0.07 | 0.26 |
EPS Growth | - | - | - | -35.99% | -73.96% | - |
Free Cash Flow | -29.91 | 54.48 | -32.55 | -55.13 | -150.27 | -8.52 |
Free Cash Flow Per Share | -0.00 | 0.01 | -0.00 | -0.01 | -0.14 | -0.02 |
Gross Margin | -6.43% | -1.24% | 34.00% | 33.09% | 15.91% | 18.04% |
Operating Margin | -44.83% | -37.09% | -10.60% | 5.90% | -28.43% | -20.68% |
Profit Margin | -99.10% | -89.70% | -15.18% | 29.41% | 33.28% | 53.64% |
Free Cash Flow Margin | -6.51% | 10.84% | -9.25% | -8.01% | -70.05% | -3.93% |
EBITDA | -103.47 | -83.06 | 75.01 | 115.23 | -25.75 | -15.79 |
EBITDA Margin | -22.52% | -16.53% | 21.30% | 16.74% | -12.00% | -7.29% |
D&A For EBITDA | 102.48 | 103.33 | 112.32 | 74.63 | 35.22 | 29.03 |
EBIT | -205.95 | -186.39 | -37.31 | 40.6 | -60.98 | -44.82 |
EBIT Margin | -44.83% | -37.09% | -10.60% | 5.90% | -28.43% | -20.68% |
Effective Tax Rate | - | - | - | 4.21% | 0.71% | 1.76% |
Revenue as Reported | 542.6 | 573.29 | 481.48 | 900.38 | 330.21 | 360.9 |