Energy Absolute PCL (BKK:EA)
Thailand · Delayed Price · Currency is THB 3.080
+0.220 (7.69%)
Feb 10, 2026, 4:36 PM ICT
Energy Absolute 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 | 9,184 | 12,529 | 23,098 | 18,764 | 13,286 | 10,455 |
Other Revenue | 4,847 | 5,599 | 6,976 | 6,591 | 6,887 | 6,624 |
| 14,031 | 18,128 | 30,074 | 25,355 | 20,174 | 17,080 | |
Revenue Growth (YoY) | -30.34% | -39.72% | 18.62% | 25.68% | 18.12% | 14.73% |
Selling, General & Admin | 1,969 | 1,904 | 1,337 | 1,427 | 1,437 | 1,278 |
Other Operating Expenses | 11,921 | 15,304 | 19,694 | 17,373 | 11,893 | 9,271 |
Total Operating Expenses | 16,737 | 19,417 | 21,030 | 18,800 | 13,331 | 10,550 |
Operating Income | -2,706 | -1,289 | 9,044 | 6,554 | 6,843 | 6,530 |
Interest Expense | -2,248 | -2,509 | -2,156 | -1,333 | -1,305 | -1,513 |
Interest Income | 218.8 | 237.3 | 221.61 | 34.9 | 32.85 | 30.53 |
Net Interest Expense | -2,029 | -2,272 | -1,934 | -1,298 | -1,272 | -1,483 |
Income (Loss) on Equity Investments | -853.53 | -909.43 | 260.3 | 217.64 | 13.55 | -61.05 |
Currency Exchange Gain (Loss) | 131.75 | 219.09 | -21.59 | 20.51 | 65.92 | 9.77 |
Other Non-Operating Income (Expenses) | -58.5 | -407.93 | -121.08 | -38.7 | -45.79 | -26.38 |
EBT Excluding Unusual Items | -5,515 | -4,659 | 7,227 | 5,456 | 5,605 | 4,969 |
Gain (Loss) on Sale of Investments | -14.98 | -14.98 | 518.7 | 1,847 | - | - |
Gain (Loss) on Sale of Assets | - | - | 1.59 | 247.94 | 318.76 | 35.72 |
Asset Writedown | -3,353 | -3,353 | -51.2 | - | - | - |
Insurance Settlements | 29.36 | 29.36 | 39.07 | 0.8 | 9.43 | 24.32 |
Other Unusual Items | -925.95 | - | - | - | - | - |
Pretax Income | -9,780 | -7,998 | 7,736 | 7,552 | 5,933 | 5,029 |
Income Tax Expense | 384.15 | 252.62 | 235.52 | 145.32 | 3.35 | -18.22 |
Earnings From Continuing Ops. | -10,164 | -8,250 | 7,500 | 7,406 | 5,929 | 5,047 |
Minority Interest in Earnings | 3,476 | 3,620 | 106.03 | 197.82 | 170.72 | 157.18 |
Net Income | -6,688 | -4,630 | 7,606 | 7,604 | 6,100 | 5,205 |
Net Income to Common | -6,688 | -4,630 | 7,606 | 7,604 | 6,100 | 5,205 |
Net Income Growth | - | - | 0.03% | 24.66% | 17.21% | -14.42% |
Shares Outstanding (Basic) | 6,510 | 4,645 | 3,729 | 3,730 | 3,730 | 3,730 |
Shares Outstanding (Diluted) | 6,510 | 4,645 | 3,729 | 3,730 | 3,730 | 3,730 |
Shares Change (YoY) | 46.95% | 24.56% | -0.03% | - | - | - |
EPS (Basic) | -1.03 | -1.00 | 2.04 | 2.04 | 1.64 | 1.40 |
EPS (Diluted) | -1.03 | -1.00 | 2.04 | 2.04 | 1.64 | 1.40 |
EPS Growth | - | - | 0.05% | 24.66% | 17.21% | -14.42% |
Free Cash Flow | 7,667 | 6,789 | -5,171 | -637.3 | 1,808 | 2,068 |
Free Cash Flow Per Share | 1.18 | 1.46 | -1.39 | -0.17 | 0.48 | 0.55 |
Dividend Per Share | - | - | 0.300 | 0.300 | 0.300 | 0.300 |
Profit Margin | -47.66% | -25.54% | 25.29% | 29.99% | 30.24% | 30.47% |
Free Cash Flow Margin | 54.64% | 37.45% | -17.19% | -2.51% | 8.96% | 12.11% |
EBITDA | 897.39 | 2,436 | 12,602 | 10,066 | 9,473 | 9,139 |
EBITDA Margin | 6.40% | 13.44% | 41.90% | 39.70% | 46.96% | 53.51% |
D&A For EBITDA | 3,603 | 3,725 | 3,558 | 3,512 | 2,630 | 2,609 |
EBIT | -2,706 | -1,289 | 9,044 | 6,554 | 6,843 | 6,530 |
EBIT Margin | -19.28% | -7.11% | 30.07% | 25.85% | 33.92% | 38.23% |
Effective Tax Rate | - | - | 3.04% | 1.92% | 0.06% | - |
Revenue as Reported | 14,624 | 18,522 | 31,598 | 27,547 | 20,558 | 17,199 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.