BuilderSmart PCL (BKK:BSM)
Thailand · Delayed Price · Currency is THB 0.3300
+0.0100 (3.13%)
Jun 5, 2026, 4:37 PM ICT
BuilderSmart 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 |
| 409.57 | 423.04 | 481.93 | 483.16 | 724.73 | 605.07 | |
Revenue Growth (YoY) | -13.20% | -12.22% | -0.26% | -33.33% | 19.78% | -17.36% |
Cost of Revenue | 271.43 | 285.29 | 370.23 | 347.8 | 571.02 | 513.53 |
Gross Profit | 138.14 | 137.75 | 111.7 | 135.36 | 153.71 | 91.54 |
Selling, General & Admin | 128.44 | 129.58 | 165.68 | 159.26 | 171.04 | 150.67 |
Other Operating Expenses | -5.75 | -4.75 | -6.89 | -8.97 | -15.15 | -5.97 |
Operating Expenses | 122.69 | 124.83 | 158.79 | 150.28 | 155.89 | 144.71 |
Operating Income | 15.45 | 12.92 | -47.09 | -14.92 | -2.17 | -53.17 |
Interest Expense | -26.97 | -27.07 | -30.31 | -29.37 | -26.77 | -35.48 |
Interest & Investment Income | 0.92 | 1.15 | 1.15 | 1.08 | 0.8 | 0.95 |
Earnings From Equity Investments | - | - | - | -0.06 | -0.31 | -0.07 |
Currency Exchange Gain (Loss) | -0.19 | -0.58 | -0.35 | -0.04 | 0.95 | 1.79 |
Other Non Operating Income (Expenses) | - | - | - | - | - | -0 |
EBT Excluding Unusual Items | -10.8 | -13.58 | -76.6 | -43.31 | -27.51 | -85.97 |
Gain (Loss) on Sale of Investments | - | - | 7.72 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | -3.01 | - | - | - |
Asset Writedown | - | - | - | - | 1.3 | - |
Pretax Income | -10.8 | -13.58 | -71.89 | -43.31 | -26.21 | -85.97 |
Income Tax Expense | 8.24 | 9.11 | 4.69 | 7.15 | 4.97 | -2.25 |
Earnings From Continuing Operations | -19.03 | -22.68 | -76.58 | -50.46 | -31.17 | -83.72 |
Minority Interest in Earnings | - | - | - | -2.51 | - | -0.03 |
Net Income | -19.03 | -22.68 | -76.58 | -52.98 | -31.17 | -83.75 |
Net Income to Common | -19.03 | -22.68 | -76.58 | -52.98 | -31.17 | -83.75 |
Shares Outstanding (Basic) | 213 | 213 | 213 | 213 | 213 | 213 |
Shares Outstanding (Diluted) | 213 | 213 | 213 | 213 | 213 | 213 |
EPS (Basic) | -0.09 | -0.11 | -0.36 | -0.25 | -0.15 | -0.39 |
EPS (Diluted) | -0.09 | -0.11 | -0.36 | -0.25 | -0.15 | -0.39 |
Free Cash Flow | 53.05 | 49.35 | 65.86 | 70.36 | 241.3 | 209.14 |
Free Cash Flow Per Share | 0.25 | 0.23 | 0.31 | 0.33 | 1.13 | 0.98 |
Gross Margin | 33.73% | 32.56% | 23.18% | 28.02% | 21.21% | 15.13% |
Operating Margin | 3.77% | 3.05% | -9.77% | -3.09% | -0.30% | -8.79% |
Profit Margin | -4.65% | -5.36% | -15.89% | -10.96% | -4.30% | -13.84% |
Free Cash Flow Margin | 12.95% | 11.67% | 13.67% | 14.56% | 33.30% | 34.56% |
EBITDA | 25.87 | 25.49 | -26.32 | 4.73 | 13.02 | -24.08 |
EBITDA Margin | 6.31% | 6.02% | -5.46% | 0.98% | 1.80% | -3.98% |
D&A For EBITDA | 10.41 | 12.57 | 20.77 | 19.65 | 15.19 | 29.09 |
EBIT | 15.45 | 12.92 | -47.09 | -14.92 | -2.17 | -53.17 |
EBIT Margin | 3.77% | 3.05% | -9.77% | -3.09% | -0.30% | -8.79% |