The Brooker Group PCL (BKK:BTC)
Thailand · Delayed Price · Currency is THB 0.2400
-0.0100 (-4.17%)
Feb 11, 2026, 10:09 AM ICT
The Brooker Group PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 35.41 | 67.08 | 303.32 | 75.48 | 380.65 | 52.06 |
Other Revenue | 205.04 | 293.81 | 115.79 | 156.72 | 416.52 | 121.36 |
| 240.44 | 360.89 | 419.11 | 232.2 | 797.17 | 173.42 | |
Revenue Growth (YoY) | -62.41% | -13.89% | 80.49% | -70.87% | 359.69% | -90.30% |
Cost of Revenue | 172.21 | 50.94 | -225.49 | 587.76 | 315.69 | 79.92 |
Gross Profit | 68.24 | 309.96 | 644.6 | -355.56 | 481.48 | 93.5 |
Selling, General & Admin | 89.43 | 126.32 | 137.35 | 83.21 | 97.85 | 54.51 |
Other Operating Expenses | 10.83 | 8.04 | 79.83 | -0.54 | - | - |
Operating Expenses | 100.26 | 134.36 | 217.18 | 81.91 | 97.07 | 54.51 |
Operating Income | -32.03 | 175.6 | 427.42 | -437.47 | 384.41 | 38.99 |
Interest Expense | -12.5 | -7.89 | -11.5 | -10.82 | -8.25 | -2.38 |
Earnings From Equity Investments | -88.97 | -30.46 | -4.33 | - | - | - |
Currency Exchange Gain (Loss) | - | - | - | 78.39 | 125.15 | - |
Other Non Operating Income (Expenses) | -124.93 | - | - | - | 1.12 | 4.88 |
EBT Excluding Unusual Items | -258.41 | 137.25 | 411.59 | -369.9 | 502.42 | 41.49 |
Gain (Loss) on Sale of Investments | -187.73 | -10.38 | - | -138.92 | - | -4.96 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 23.37 |
Asset Writedown | 16.09 | 16.09 | - | - | - | - |
Pretax Income | -430.06 | 142.96 | 411.59 | -508.82 | 502.42 | 59.9 |
Income Tax Expense | -68.25 | -25.7 | 24.62 | 12.56 | 57 | -0.46 |
Earnings From Continuing Operations | -361.81 | 168.66 | 386.97 | -521.38 | 445.42 | 60.36 |
Minority Interest in Earnings | 0.42 | 0.42 | 0.3 | 0.09 | -98.65 | 2.86 |
Net Income | -361.38 | 169.08 | 387.27 | -521.29 | 346.78 | 63.22 |
Net Income to Common | -361.38 | 169.08 | 387.27 | -521.29 | 346.78 | 63.22 |
Net Income Growth | - | -56.34% | - | - | 448.50% | -91.42% |
Shares Outstanding (Basic) | 10,802 | 9,997 | 9,315 | 8,957 | 8,241 | 6,841 |
Shares Outstanding (Diluted) | 10,802 | 9,997 | 9,315 | 8,957 | 10,160 | 7,178 |
Shares Change (YoY) | 12.24% | 7.32% | 4.00% | -11.84% | 41.54% | 13.09% |
EPS (Basic) | -0.03 | 0.02 | 0.04 | -0.06 | 0.04 | 0.01 |
EPS (Diluted) | -0.03 | 0.02 | 0.04 | -0.06 | 0.03 | 0.01 |
EPS Growth | - | -59.32% | - | - | 279.11% | -92.18% |
Free Cash Flow | 154.38 | -103.52 | 615.61 | -7.3 | -684.46 | -122.76 |
Free Cash Flow Per Share | 0.01 | -0.01 | 0.07 | -0.00 | -0.07 | -0.02 |
Dividend Per Share | 0.022 | 0.022 | 0.020 | 0.013 | 0.018 | 0.045 |
Dividend Growth | -10.00% | 12.50% | 60.00% | -31.32% | -60.00% | - |
Gross Margin | 28.38% | 85.89% | 153.80% | -153.13% | 60.40% | 53.91% |
Operating Margin | -13.32% | 48.66% | 101.98% | -188.40% | 48.22% | 22.48% |
Profit Margin | -150.30% | 46.85% | 92.40% | -224.50% | 43.50% | 36.46% |
Free Cash Flow Margin | 64.20% | -28.68% | 146.89% | -3.14% | -85.86% | -70.79% |
EBITDA | -26.11 | 185.88 | 453.18 | -416.43 | 390.84 | 43.46 |
EBITDA Margin | -10.86% | 51.51% | 108.13% | -179.34% | 49.03% | 25.06% |
D&A For EBITDA | 5.91 | 10.29 | 25.76 | 21.03 | 6.43 | 4.47 |
EBIT | -32.03 | 175.6 | 427.42 | -437.47 | 384.41 | 38.99 |
EBIT Margin | -13.32% | 48.66% | 101.98% | -188.40% | 48.22% | 22.48% |
Effective Tax Rate | - | - | 5.98% | - | 11.34% | - |
Revenue as Reported | 256.53 | 376.98 | 419.11 | 311.89 | 924.21 | 201.67 |
Advertising Expenses | - | 0.44 | 7.85 | 0.32 | - | 0.02 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.