The Brooker Group PCL (BKK:BTC)
Thailand
· Delayed Price · Currency is THB 0.3200
-0.0100 (-3.03%)
Jun 6, 2025, 4:39 PM 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Operating Revenue | 19.09 | 67.08 | 303.32 | 75.48 | 380.65 | 52.06 | Upgrade
|
| Other Revenue | -192.43 | 293.81 | 115.79 | 156.72 | 416.52 | 121.36 | Upgrade
|
| Revenue | -173.34 | 360.89 | 419.11 | 232.2 | 797.17 | 173.42 | Upgrade
|
| Revenue Growth (YoY) | - | -13.89% | 80.49% | -70.87% | 359.69% | -90.30% | Upgrade
|
| Cost of Revenue | 305.84 | 50.94 | -225.49 | 587.76 | 315.69 | 79.92 | Upgrade
|
| Gross Profit | -479.18 | 309.96 | 644.6 | -355.56 | 481.48 | 93.5 | Upgrade
|
| Selling, General & Admin | 126.66 | 126.32 | 137.35 | 83.21 | 97.85 | 54.51 | Upgrade
|
| Other Operating Expenses | -36.13 | 8.04 | 79.83 | -0.54 | - | - | Upgrade
|
| Operating Expenses | 90.53 | 134.36 | 217.18 | 81.91 | 97.07 | 54.51 | Upgrade
|
| Operating Income | -569.71 | 175.6 | 427.42 | -437.47 | 384.41 | 38.99 | Upgrade
|
| Interest Expense | -8.15 | -7.89 | -11.5 | -10.82 | -8.25 | -2.38 | Upgrade
|
| Earnings From Equity Investments | -76.09 | -30.46 | -4.33 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -93.08 | - | - | 78.39 | 125.15 | - | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | 1.12 | 4.88 | Upgrade
|
| EBT Excluding Unusual Items | -747.03 | 137.25 | 411.59 | -369.9 | 502.42 | 41.49 | Upgrade
|
| Gain (Loss) on Sale of Investments | -185.23 | -10.38 | - | -138.92 | - | -4.96 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | - | 23.37 | Upgrade
|
| Asset Writedown | 16.09 | 16.09 | - | - | - | - | Upgrade
|
| Pretax Income | -916.17 | 142.96 | 411.59 | -508.82 | 502.42 | 59.9 | Upgrade
|
| Income Tax Expense | -69.13 | -25.7 | 24.62 | 12.56 | 57 | -0.46 | Upgrade
|
| Earnings From Continuing Operations | -847.05 | 168.66 | 386.97 | -521.38 | 445.42 | 60.36 | Upgrade
|
| Minority Interest in Earnings | 0.41 | 0.42 | 0.3 | 0.09 | -98.65 | 2.86 | Upgrade
|
| Net Income | -846.64 | 169.08 | 387.27 | -521.29 | 346.78 | 63.22 | Upgrade
|
| Net Income to Common | -846.64 | 169.08 | 387.27 | -521.29 | 346.78 | 63.22 | Upgrade
|
| Net Income Growth | - | -56.34% | - | - | 448.50% | -91.42% | Upgrade
|
| Shares Outstanding (Basic) | 10,369 | 9,997 | 9,315 | 8,957 | 8,241 | 6,841 | Upgrade
|
| Shares Outstanding (Diluted) | 10,369 | 9,997 | 9,315 | 8,957 | 10,160 | 7,178 | Upgrade
|
| Shares Change (YoY) | 11.31% | 7.32% | 4.00% | -11.84% | 41.54% | 13.09% | Upgrade
|
| EPS (Basic) | -0.08 | 0.02 | 0.04 | -0.06 | 0.04 | 0.01 | Upgrade
|
| EPS (Diluted) | -0.08 | 0.02 | 0.04 | -0.06 | 0.03 | 0.01 | Upgrade
|
| EPS Growth | - | -59.32% | - | - | 279.11% | -92.18% | Upgrade
|
| Free Cash Flow | 70.13 | -103.52 | 615.61 | -7.3 | -684.46 | -122.76 | Upgrade
|
| Free Cash Flow Per Share | 0.01 | -0.01 | 0.07 | -0.00 | -0.07 | -0.02 | Upgrade
|
| Dividend Per Share | 0.022 | 0.022 | 0.020 | 0.013 | 0.018 | 0.045 | Upgrade
|
| Dividend Growth | 12.50% | 12.50% | 60.00% | -31.32% | -60.00% | - | Upgrade
|
| Gross Margin | - | 85.89% | 153.80% | -153.13% | 60.40% | 53.91% | Upgrade
|
| Operating Margin | - | 48.66% | 101.98% | -188.40% | 48.22% | 22.48% | Upgrade
|
| Profit Margin | - | 46.85% | 92.40% | -224.50% | 43.50% | 36.46% | Upgrade
|
| Free Cash Flow Margin | - | -28.68% | 146.89% | -3.14% | -85.86% | -70.79% | Upgrade
|
| EBITDA | -560.68 | 185.88 | 453.18 | -416.43 | 390.84 | 43.46 | Upgrade
|
| EBITDA Margin | - | 51.51% | 108.13% | -179.34% | 49.03% | 25.06% | Upgrade
|
| D&A For EBITDA | 9.03 | 10.29 | 25.76 | 21.03 | 6.43 | 4.47 | Upgrade
|
| EBIT | -569.71 | 175.6 | 427.42 | -437.47 | 384.41 | 38.99 | Upgrade
|
| EBIT Margin | - | 48.66% | 101.98% | -188.40% | 48.22% | 22.48% | Upgrade
|
| Effective Tax Rate | - | - | 5.98% | - | 11.34% | - | Upgrade
|
| Revenue as Reported | - | 376.98 | 419.11 | 311.89 | 924.21 | 201.67 | Upgrade
|
| Advertising Expenses | - | 0.44 | 7.85 | 0.32 | - | 0.02 | Upgrade
|
Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.