Energy Absolute PCL (BKK:EA)
Thailand · Delayed Price · Currency is THB 3.200
-0.180 (-5.33%)
Jun 8, 2026, 4:38 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 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 |
Operating Revenue | 8,801 | 8,697 | 12,529 | 23,098 | 18,764 | 13,286 |
Other Revenue | 4,125 | 4,401 | 5,599 | 6,976 | 6,591 | 6,887 |
| 12,925 | 13,098 | 18,128 | 30,074 | 25,355 | 20,174 | |
Revenue Growth (YoY) | -18.01% | -27.75% | -39.72% | 18.62% | 25.68% | 18.12% |
Selling, General & Admin | 1,466 | 1,415 | 1,904 | 1,337 | 1,427 | 1,437 |
Provision for Bad Debts | 2,815 | 2,716 | 2,209 | -0.67 | - | - |
Other Operating Expenses | 9,716 | 9,827 | 15,304 | 19,694 | 17,373 | 11,893 |
Total Operating Expenses | 13,997 | 13,958 | 19,417 | 21,030 | 18,800 | 13,331 |
Operating Income | -1,072 | -859.98 | -1,289 | 9,044 | 6,554 | 6,843 |
Interest Expense | -2,333 | -2,276 | -2,509 | -2,156 | -1,333 | -1,305 |
Interest Income | 312.45 | 312.45 | 237.3 | 221.61 | 34.9 | 32.85 |
Net Interest Expense | -2,020 | -1,963 | -2,272 | -1,934 | -1,298 | -1,272 |
Income (Loss) on Equity Investments | 351.78 | -47.74 | -909.43 | 260.3 | 217.64 | 13.55 |
Currency Exchange Gain (Loss) | 36.04 | 34.28 | 219.09 | -21.59 | 20.51 | 65.92 |
Other Non-Operating Income (Expenses) | -121.4 | -176.54 | -407.93 | -121.08 | -38.7 | -45.79 |
EBT Excluding Unusual Items | -2,825 | -3,013 | -4,659 | 7,227 | 5,456 | 5,605 |
Gain (Loss) on Sale of Investments | -366.78 | -366.78 | - | 518.7 | 1,847 | - |
Gain (Loss) on Sale of Assets | 14.22 | 14.22 | - | 1.59 | 247.94 | 318.76 |
Asset Writedown | -2,036 | -2,036 | -3,353 | -51.2 | - | - |
Insurance Settlements | 15.38 | 15.38 | 29.36 | 39.07 | 0.8 | 9.43 |
Other Unusual Items | -955.8 | -955.8 | -14.98 | - | - | - |
Pretax Income | -6,155 | -6,342 | -7,998 | 7,736 | 7,552 | 5,933 |
Income Tax Expense | 307.38 | 271.19 | 252.62 | 235.52 | 145.32 | 3.35 |
Earnings From Continuing Ops. | -6,462 | -6,614 | -8,250 | 7,500 | 7,406 | 5,929 |
Minority Interest in Earnings | 1,715 | 1,757 | 3,620 | 106.03 | 197.82 | 170.72 |
Net Income | -4,747 | -4,857 | -4,630 | 7,606 | 7,604 | 6,100 |
Net Income to Common | -4,747 | -4,857 | -4,630 | 7,606 | 7,604 | 6,100 |
Net Income Growth | - | - | - | 0.03% | 24.66% | 17.21% |
Shares Outstanding (Basic) | 7,430 | 7,221 | 4,645 | 3,729 | 3,730 | 3,730 |
Shares Outstanding (Diluted) | 7,430 | 7,221 | 4,645 | 3,729 | 3,730 | 3,730 |
Shares Change (YoY) | 38.50% | 55.46% | 24.56% | -0.03% | - | - |
EPS (Basic) | -0.64 | -0.67 | -1.00 | 2.04 | 2.04 | 1.64 |
EPS (Diluted) | -0.64 | -0.67 | -1.00 | 2.04 | 2.04 | 1.64 |
EPS Growth | - | - | - | 0.05% | 24.66% | 17.21% |
Free Cash Flow | 7,223 | 7,142 | 6,789 | -5,171 | -637.3 | 1,808 |
Free Cash Flow Per Share | 0.97 | 0.99 | 1.46 | -1.39 | -0.17 | 0.48 |
Dividend Per Share | - | - | - | 0.300 | 0.300 | 0.300 |
Profit Margin | -36.73% | -37.08% | -25.54% | 25.29% | 29.99% | 30.24% |
Free Cash Flow Margin | 55.88% | 54.53% | 37.45% | -17.19% | -2.51% | 8.96% |
EBITDA | 2,507 | 2,806 | 2,357 | 12,602 | 10,066 | 9,473 |
EBITDA Margin | 19.39% | 21.42% | 13.00% | 41.90% | 39.70% | 46.96% |
D&A For EBITDA | 3,579 | 3,666 | 3,646 | 3,558 | 3,512 | 2,630 |
EBIT | -1,072 | -859.98 | -1,289 | 9,044 | 6,554 | 6,843 |
EBIT Margin | -8.29% | -6.57% | -7.11% | 30.07% | 25.85% | 33.92% |
Effective Tax Rate | - | - | - | 3.04% | 1.92% | 0.06% |
Revenue as Reported | 13,453 | 13,632 | 18,522 | 31,598 | 27,547 | 20,558 |