B.Grimm Power PCL (BKK:BGRIM)
Thailand · Delayed Price · Currency is THB 19.40
-0.40 (-2.02%)
Sep 3, 2026, 3:46 PM ICT
B.Grimm Power 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 |
| 54,462 | 55,388 | 55,853 | 57,115 | 62,395 | 46,628 | |
Revenue Growth | -4.13% | -0.83% | -2.21% | -8.46% | 33.81% | 5.76% |
Selling, General & Admin | 2,908 | 2,776 | 2,557 | 2,285 | 1,857 | 1,673 |
Other Operating Expenses | 44,008 | 45,128 | 45,247 | 46,926 | 56,067 | 37,935 |
Total Operating Expenses | 46,916 | 47,904 | 47,804 | 49,211 | 57,923 | 39,608 |
Operating Income | 7,547 | 7,483 | 8,049 | 7,904 | 4,472 | 7,021 |
Interest Expense | -4,833 | -4,766 | -4,913 | -4,765 | -3,922 | -3,252 |
Interest Income | 972.26 | 1,008 | 944.41 | 586.21 | 201.06 | 115.12 |
Net Interest Expense | -3,861 | -3,758 | -3,968 | -4,179 | -3,721 | -3,137 |
Income (Loss) on Equity Investments | 191.84 | 387.65 | 40.29 | 93.16 | -172.09 | 44.06 |
Currency Exchange Gain (Loss) | 492.85 | -234.63 | -583.08 | -294.07 | -714.29 | -154.01 |
Other Non-Operating Income (Expenses) | -77.71 | -125.63 | -125.75 | 7.3 | 28.78 | -58.77 |
EBT Excluding Unusual Items | 4,293 | 3,752 | 3,412 | 3,531 | -106.44 | 3,715 |
Gain (Loss) on Sale of Investments | 15.87 | 15.87 | 4.22 | - | - | - |
Gain (Loss) on Sale of Assets | 157.84 | 152.17 | 29.93 | 186.77 | 1.84 | - |
Asset Writedown | - | - | - | - | -1,397 | - |
Insurance Settlements | 8.31 | 6.7 | 120.18 | 499.46 | 69.94 | - |
Other Unusual Items | -1.48 | 46.65 | - | -244.39 | 489.2 | - |
Pretax Income | 4,473 | 3,974 | 3,567 | 3,973 | -942.13 | 3,715 |
Income Tax Expense | 572.33 | 721.91 | 396.32 | 282.08 | -44.04 | 298.17 |
Earnings From Continuing Ops. | 3,901 | 3,252 | 3,170 | 3,691 | -898.09 | 3,417 |
Minority Interest in Earnings | -1,489 | -1,576 | -1,614 | -1,801 | -345.99 | -1,141 |
Net Income | 2,412 | 1,675 | 1,557 | 1,889 | -1,244 | 2,276 |
Preferred Dividends & Other Adjustments | 920 | 920 | 871.45 | 747.84 | 400 | 400 |
Net Income to Common | 1,492 | 755.49 | 685.42 | 1,141 | -1,644 | 1,876 |
Net Income Growth | 109.64% | 10.22% | -39.95% | - | - | 5.75% |
Shares Outstanding (Basic) | 2,641 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 |
Shares Outstanding (Diluted) | 2,641 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 |
Shares Change | 1.10% | - | - | - | - | - |
EPS (Basic) | 0.56 | 0.29 | 0.26 | 0.44 | -0.63 | 0.72 |
EPS (Diluted) | 0.56 | 0.29 | 0.26 | 0.44 | -0.63 | 0.72 |
EPS Growth | 107.36% | 10.22% | -39.95% | - | - | 5.75% |
Additional Metrics
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 |
Free Cash Flow | 3,273 | 10,220 | 2,465 | 6,275 | -3,785 | -1,352 |
Free Cash Flow Per Share | 1.24 | 3.92 | 0.95 | 2.41 | -1.45 | -0.52 |
Dividend Per Share | 0.412 | 0.412 | 0.430 | 0.360 | 0.065 | 0.420 |
Dividend Growth | -4.19% | -4.19% | 19.44% | 453.85% | -84.52% | -6.67% |
Profit Margin | 2.74% | 1.36% | 1.23% | 2.00% | -2.63% | 4.02% |
Free Cash Flow Margin | 6.01% | 18.45% | 4.41% | 10.99% | -6.07% | -2.90% |
EBITDA | 12,784 | 12,784 | 13,340 | 12,880 | 9,172 | 11,893 |
EBITDA Margin | 23.47% | 23.08% | 23.88% | 22.55% | 14.70% | 25.51% |
D&A For EBITDA | 5,237 | 5,301 | 5,291 | 4,976 | 4,700 | 4,872 |
EBIT | 7,547 | 7,483 | 8,049 | 7,904 | 4,472 | 7,021 |
EBIT Margin | 13.86% | 13.51% | 14.41% | 13.84% | 7.17% | 15.06% |
Effective Tax Rate | 12.79% | 18.17% | 11.11% | 7.10% | - | 8.03% |
Revenue as Reported | - | - | - | - | - | 46,628 |