Bangkok Lab And Cosmetic PCL (BKK:BLC)
Thailand · Delayed Price · Currency is THB 3.860
-0.020 (-0.52%)
Last updated: Aug 24, 2026, 12:23 PM ICT
BKK:BLC 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 | 1,631 | 1,667 | 1,557 | 1,406 | 1,238 | 1,087 |
Other Revenue | 10.9 | 11.11 | 21.94 | 10.99 | 3.48 | 7.94 |
| 1,642 | 1,679 | 1,579 | 1,417 | 1,242 | 1,095 | |
Revenue Growth | -2.96% | 6.31% | 11.42% | 14.11% | 13.38% | -1.03% |
Cost of Revenue | 699.99 | 690.23 | 684.85 | 615.07 | 537.54 | 524.74 |
Gross Profit | 941.97 | 988.37 | 894.14 | 802.1 | 704.43 | 570.65 |
Selling, General & Admin | 759.83 | 759.54 | 663.61 | 601.87 | 531.57 | 481.7 |
Operating Expenses | 759.83 | 759.54 | 663.61 | 601.87 | 531.57 | 481.7 |
Operating Income | 182.14 | 228.83 | 230.53 | 200.23 | 172.87 | 88.94 |
Interest Expense | -8.42 | -7.26 | -12.38 | -25.76 | -28.34 | -28.4 |
EBT Excluding Unusual Items | 173.72 | 221.57 | 218.15 | 174.48 | 144.53 | 60.54 |
Pretax Income | 173.72 | 221.57 | 218.15 | 174.48 | 144.53 | 60.54 |
Income Tax Expense | 33.81 | 45.32 | 42.06 | 23.65 | 14.85 | 9.41 |
Earnings From Continuing Operations | 139.91 | 176.25 | 176.08 | 150.82 | 129.68 | 51.13 |
Minority Interest in Earnings | -3.25 | -3.23 | -4.73 | -5.43 | -3.96 | 0.48 |
Net Income | 136.66 | 173.02 | 171.35 | 145.39 | 125.72 | 51.61 |
Net Income to Common | 136.66 | 173.02 | 171.35 | 145.39 | 125.72 | 51.61 |
Net Income Growth | -28.28% | 0.97% | 17.85% | 15.65% | 143.60% | 327.97% |
Shares Outstanding (Basic) | 531 | 597 | 591 | 544 | 447 | 364 |
Shares Outstanding (Diluted) | 531 | 597 | 591 | 544 | 447 | 364 |
Shares Change | -26.49% | 0.97% | 8.53% | 21.77% | 23.00% | 34.13% |
EPS (Basic) | 0.26 | 0.29 | 0.29 | 0.27 | 0.28 | 0.14 |
EPS (Diluted) | 0.26 | 0.29 | 0.29 | 0.27 | 0.28 | 0.14 |
EPS Growth | -2.43% | 0% | 8.59% | -5.02% | 98.04% | 219.06% |
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 | -367.22 | -539.6 | 38.67 | 70.26 | 121.57 | 110.9 |
Free Cash Flow Per Share | -0.69 | -0.90 | 0.07 | 0.13 | 0.27 | 0.30 |
Dividend Per Share | 0.200 | 0.250 | 0.150 | 0.100 | - | - |
Dividend Growth | 5.26% | 66.67% | 50.00% | - | - | - |
Gross Margin | 57.37% | 58.88% | 56.63% | 56.60% | 56.72% | 52.09% |
Operating Margin | 11.09% | 13.63% | 14.60% | 14.13% | 13.92% | 8.12% |
Profit Margin | 8.32% | 10.31% | 10.85% | 10.26% | 10.12% | 4.71% |
Free Cash Flow Margin | -22.36% | -32.15% | 2.45% | 4.96% | 9.79% | 10.12% |
EBITDA | 228.47 | 272.83 | 271.11 | 235.39 | 206.2 | 121.22 |
EBITDA Margin | 13.91% | 16.25% | 17.17% | 16.61% | 16.60% | 11.07% |
D&A For EBITDA | 46.33 | 44 | 40.58 | 35.16 | 33.33 | 32.28 |
EBIT | 182.14 | 228.83 | 230.53 | 200.23 | 172.87 | 88.94 |
EBIT Margin | 11.09% | 13.63% | 14.60% | 14.13% | 13.92% | 8.12% |
Effective Tax Rate | 19.46% | 20.45% | 19.28% | 13.56% | 10.27% | 15.54% |
Revenue as Reported | 1,642 | 1,679 | 1,579 | 1,417 | 1,242 | 1,095 |