Beryl 8 Plus PCL (BKK:BE8)
Thailand · Delayed Price · Currency is THB 5.60
-0.70 (-11.11%)
Aug 10, 2026, 4:36 PM ICT
Beryl 8 Plus 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 | Jun '26 Jun 30, 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 | 2,376 | 2,357 | 2,495 | 2,409 | 804.72 | 376.96 |
Other Revenue | 36.45 | 33.23 | 42.79 | 18.15 | 6.26 | 2.14 |
| 2,413 | 2,391 | 2,538 | 2,427 | 810.98 | 379.11 | |
Revenue Growth | -3.73% | -5.80% | 4.55% | 199.33% | 113.92% | 21.59% |
Cost of Revenue | 1,962 | 1,837 | 1,893 | 1,767 | 494.45 | 191.52 |
Gross Profit | 450.99 | 553.5 | 644.55 | 660.82 | 316.53 | 187.58 |
Selling, General & Admin | 482.34 | 459.27 | 427.54 | 347.33 | 167.57 | 103.44 |
Operating Expenses | 482.34 | 459.27 | 427.54 | 347.33 | 167.57 | 103.44 |
Operating Income | -31.35 | 94.23 | 217.01 | 313.49 | 148.96 | 84.14 |
Interest Expense | -15.69 | -18.07 | -25.51 | -31.51 | -4.4 | -1.94 |
Earnings From Equity Investments | 2.13 | 2.18 | 0.36 | 0.09 | - | - |
EBT Excluding Unusual Items | -44.91 | 78.34 | 191.86 | 282.07 | 144.55 | 82.2 |
Pretax Income | -44.91 | 78.34 | 191.86 | 282.07 | 144.55 | 82.2 |
Income Tax Expense | 19.8 | 22.06 | 32.67 | 31.83 | 5.93 | 0.06 |
Earnings From Continuing Operations | -64.71 | 56.28 | 159.18 | 250.24 | 138.62 | 82.14 |
Minority Interest in Earnings | -2.66 | -0.09 | -4.68 | -5.85 | - | - |
Net Income | -67.37 | 56.19 | 154.51 | 244.39 | 138.62 | 82.14 |
Net Income to Common | -67.37 | 56.19 | 154.51 | 244.39 | 138.62 | 82.14 |
Net Income Growth | - | -63.63% | -36.78% | 76.30% | 68.77% | 247.39% |
Shares Outstanding (Basic) | 264 | 265 | 265 | 265 | 226 | 135 |
Shares Outstanding (Diluted) | 264 | 265 | 265 | 265 | 226 | 135 |
Shares Change | -0.43% | - | - | 17.31% | 67.46% | 82.70% |
EPS (Basic) | -0.26 | 0.21 | 0.58 | 0.92 | 0.61 | 0.61 |
EPS (Diluted) | -0.26 | 0.21 | 0.58 | 0.92 | 0.61 | 0.61 |
EPS Growth | - | -63.63% | -36.78% | 50.28% | 0.78% | 90.15% |
Free Cash Flow | 27.7 | 84.63 | 368.34 | 155.96 | 20.47 | 27.17 |
Free Cash Flow Per Share | 0.10 | 0.32 | 1.39 | 0.59 | 0.09 | 0.20 |
Dividend Per Share | 0.040 | 0.040 | 0.240 | 0.230 | 0.004 | 0.054 |
Dividend Growth | -83.33% | -83.33% | 4.35% | 5011.11% | -91.74% | -94.47% |
Gross Margin | 18.69% | 23.15% | 25.40% | 27.22% | 39.03% | 49.48% |
Operating Margin | -1.30% | 3.94% | 8.55% | 12.91% | 18.37% | 22.19% |
Profit Margin | -2.79% | 2.35% | 6.09% | 10.07% | 17.09% | 21.67% |
Free Cash Flow Margin | 1.15% | 3.54% | 14.51% | 6.42% | 2.52% | 7.17% |
EBITDA | 17.15 | 141.04 | 264.46 | 353.98 | 153.83 | 87.19 |
EBITDA Margin | 0.71% | 5.90% | 10.42% | 14.58% | 18.97% | 23.00% |
D&A For EBITDA | 48.51 | 46.81 | 47.45 | 40.49 | 4.87 | 3.05 |
EBIT | -31.35 | 94.23 | 217.01 | 313.49 | 148.96 | 84.14 |
EBIT Margin | -1.30% | 3.94% | 8.55% | 12.91% | 18.37% | 22.19% |
Effective Tax Rate | - | 28.16% | 17.03% | 11.29% | 4.10% | 0.08% |
Revenue as Reported | 2,413 | 2,391 | 2,538 | 2,427 | 810.98 | 379.11 |
Advertising Expenses | - | 12.96 | 10.75 | 13.61 | 8.3 | 3.55 |