The Brooker Group PCL (BKK:BTC)
Thailand
· Delayed Price · Currency is THB 0.3300
+0.0100 (3.13%)
Apr 18, 2025, 4:36 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 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 67.08 | 303.32 | 75.48 | 380.65 | 52.06 | Upgrade
|
| Other Revenue | 293.81 | 67.37 | 156.72 | 416.52 | 121.36 | Upgrade
|
| Revenue | 360.89 | 370.69 | 232.2 | 797.17 | 173.42 | Upgrade
|
| Revenue Growth (YoY) | -2.64% | 59.64% | -70.87% | 359.69% | -90.30% | Upgrade
|
| Cost of Revenue | 58.98 | -225.49 | 587.76 | 315.69 | 79.92 | Upgrade
|
| Gross Profit | 301.91 | 596.18 | -355.56 | 481.48 | 93.5 | Upgrade
|
| Selling, General & Admin | 126.32 | 137.35 | 83.21 | 97.85 | 54.51 | Upgrade
|
| Other Operating Expenses | - | 31.82 | - | - | - | Upgrade
|
| Operating Expenses | 126.32 | 169.17 | 82.45 | 97.07 | 54.51 | Upgrade
|
| Operating Income | 175.6 | 427.02 | -438.01 | 384.41 | 38.99 | Upgrade
|
| Interest Expense | -7.89 | -11.5 | -10.82 | -8.25 | -2.38 | Upgrade
|
| Earnings From Equity Investments | -30.46 | -4.33 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | 78.39 | 125.15 | - | Upgrade
|
| Other Non Operating Income (Expenses) | - | 0.4 | 0.54 | 1.12 | 4.88 | Upgrade
|
| EBT Excluding Unusual Items | 137.25 | 411.59 | -369.9 | 502.42 | 41.49 | Upgrade
|
| Gain (Loss) on Sale of Investments | -10.38 | - | -138.92 | - | -4.96 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 23.37 | Upgrade
|
| Asset Writedown | 16.09 | - | - | - | - | Upgrade
|
| Pretax Income | 142.96 | 411.59 | -508.82 | 502.42 | 59.9 | Upgrade
|
| Income Tax Expense | -25.7 | 24.62 | 12.56 | 57 | -0.46 | Upgrade
|
| Earnings From Continuing Operations | 168.66 | 386.97 | -521.38 | 445.42 | 60.36 | Upgrade
|
| Minority Interest in Earnings | 0.42 | 0.3 | 0.09 | -98.65 | 2.86 | Upgrade
|
| Net Income | 169.08 | 387.27 | -521.29 | 346.78 | 63.22 | Upgrade
|
| Net Income to Common | 169.08 | 387.27 | -521.29 | 346.78 | 63.22 | Upgrade
|
| Net Income Growth | -56.34% | - | - | 448.50% | -91.42% | Upgrade
|
| Shares Outstanding (Basic) | 9,997 | 9,315 | 8,957 | 8,241 | 6,841 | Upgrade
|
| Shares Outstanding (Diluted) | 9,997 | 9,315 | 8,957 | 10,160 | 7,178 | Upgrade
|
| Shares Change (YoY) | 7.32% | 4.00% | -11.84% | 41.54% | 13.09% | Upgrade
|
| EPS (Basic) | 0.02 | 0.04 | -0.06 | 0.04 | 0.01 | Upgrade
|
| EPS (Diluted) | 0.02 | 0.04 | -0.06 | 0.03 | 0.01 | Upgrade
|
| EPS Growth | -59.32% | - | - | 279.11% | -92.18% | Upgrade
|
| Free Cash Flow | -318.29 | 615.61 | -7.3 | -684.46 | -122.76 | Upgrade
|
| Free Cash Flow Per Share | -0.03 | 0.07 | -0.00 | -0.07 | -0.02 | Upgrade
|
| Dividend Per Share | - | 0.020 | 0.013 | 0.018 | 0.045 | Upgrade
|
| Dividend Growth | - | 60.00% | -31.32% | -60.00% | - | Upgrade
|
| Gross Margin | 83.66% | 160.83% | -153.13% | 60.40% | 53.91% | Upgrade
|
| Operating Margin | 48.66% | 115.20% | -188.63% | 48.22% | 22.48% | Upgrade
|
| Profit Margin | 46.85% | 104.47% | -224.50% | 43.50% | 36.46% | Upgrade
|
| Free Cash Flow Margin | -88.20% | 166.07% | -3.14% | -85.86% | -70.79% | Upgrade
|
| EBITDA | 186.68 | 451.98 | -416.97 | 390.84 | 43.46 | Upgrade
|
| EBITDA Margin | 51.73% | 121.93% | -179.57% | 49.03% | 25.06% | Upgrade
|
| D&A For EBITDA | 11.08 | 24.96 | 21.03 | 6.43 | 4.47 | Upgrade
|
| EBIT | 175.6 | 427.02 | -438.01 | 384.41 | 38.99 | Upgrade
|
| EBIT Margin | 48.66% | 115.20% | -188.63% | 48.22% | 22.48% | Upgrade
|
| Effective Tax Rate | - | 5.98% | - | 11.34% | - | Upgrade
|
| Revenue as Reported | 376.98 | 660.39 | 311.89 | 924.21 | 201.67 | Upgrade
|
| Advertising Expenses | - | 7.85 | 0.32 | - | 0.02 | Upgrade
|
Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.