EMC PCL (BKK:EMC)
Thailand · Delayed Price · Currency is THB 0.0200
0.00 (0.00%)
Feb 4, 2026, 11:33 AM ICT
EMC 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 | 1,081 | 956.24 | 416.35 | 648.66 | 1,065 | 1,411 |
Other Revenue | 1.24 | 0.71 | - | 11.46 | 31.35 | 52.12 |
| 1,082 | 956.95 | 416.35 | 660.12 | 1,097 | 1,463 | |
Revenue Growth (YoY) | 84.20% | 129.85% | -36.93% | -39.82% | -25.02% | 17.45% |
Cost of Revenue | 1,347 | 974.17 | 651.73 | 844.26 | 1,055 | 1,235 |
Gross Profit | -264.64 | -17.21 | -235.38 | -184.14 | 41.7 | 227.34 |
Selling, General & Admin | 117.04 | 118.96 | 327.83 | 165.39 | 139.36 | 155.92 |
Other Operating Expenses | -17.98 | -17.98 | -2.58 | -10.77 | - | - |
Operating Expenses | 99.06 | 100.98 | 325.25 | 154.62 | 139.36 | 155.92 |
Operating Income | -363.7 | -118.19 | -560.63 | -338.76 | -97.66 | 71.42 |
Interest Expense | -44.83 | -35.68 | -25.71 | -3.17 | -2.57 | -4.77 |
Interest & Investment Income | 0.59 | 0.7 | 0.85 | 0.48 | 0.53 | 1.39 |
Earnings From Equity Investments | -0.23 | -0.26 | -0.35 | -0.73 | -1.51 | -1.44 |
Other Non Operating Income (Expenses) | -24.64 | 66.88 | 33.26 | 0 | - | - |
EBT Excluding Unusual Items | -432.8 | -86.55 | -552.59 | -342.17 | -101.21 | 66.6 |
Gain (Loss) on Sale of Investments | - | - | 4.38 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 1.45 | 4.28 | 0.64 |
Legal Settlements | - | 11.85 | - | - | - | - |
Other Unusual Items | -1.85 | - | - | - | - | - |
Pretax Income | -407.1 | -47.14 | -548.22 | -340.73 | -96.93 | 67.24 |
Income Tax Expense | 4.8 | 4.8 | 11.21 | -0.59 | -3.3 | 6.7 |
Earnings From Continuing Operations | -411.9 | -51.94 | -559.42 | -340.14 | -93.63 | 60.54 |
Minority Interest in Earnings | 1.17 | 1.59 | 0.52 | 1.19 | 0.9 | -1.61 |
Net Income | -410.73 | -50.36 | -558.91 | -338.94 | -92.73 | 58.93 |
Net Income to Common | -410.73 | -50.36 | -558.91 | -338.94 | -92.73 | 58.93 |
Net Income Growth | - | - | - | - | - | 1443.13% |
Shares Outstanding (Basic) | 12,580 | 10,757 | 8,434 | 8,434 | 8,430 | 8,419 |
Shares Outstanding (Diluted) | 12,580 | 10,757 | 8,434 | 8,434 | 8,430 | 8,541 |
Shares Change (YoY) | 29.51% | 27.55% | 0.00% | 0.04% | -1.29% | -0.60% |
EPS (Basic) | -0.03 | -0.00 | -0.07 | -0.04 | -0.01 | 0.01 |
EPS (Diluted) | -0.03 | -0.00 | -0.07 | -0.04 | -0.01 | 0.01 |
EPS Growth | - | - | - | - | - | 1629.32% |
Free Cash Flow | 104.21 | -155.43 | -156.45 | -204.71 | -66.58 | 317.72 |
Free Cash Flow Per Share | 0.01 | -0.01 | -0.02 | -0.02 | -0.01 | 0.04 |
Gross Margin | -24.45% | -1.80% | -56.54% | -27.89% | 3.80% | 15.54% |
Operating Margin | -33.61% | -12.35% | -134.66% | -51.32% | -8.90% | 4.88% |
Profit Margin | -37.95% | -5.26% | -134.24% | -51.34% | -8.45% | 4.03% |
Free Cash Flow Margin | 9.63% | -16.24% | -37.58% | -31.01% | -6.07% | 21.72% |
EBITDA | -331.2 | -78.02 | -515.09 | -294.03 | -49.51 | 120.29 |
EBITDA Margin | -30.61% | -8.15% | -123.72% | -44.54% | -4.51% | 8.22% |
D&A For EBITDA | 32.5 | 40.17 | 45.54 | 44.73 | 48.15 | 48.87 |
EBIT | -363.7 | -118.19 | -560.63 | -338.76 | -97.66 | 71.42 |
EBIT Margin | -33.61% | -12.35% | -134.66% | -51.32% | -8.90% | 4.88% |
Effective Tax Rate | - | - | - | - | - | 9.96% |
Revenue as Reported | 1,101 | 1,081 | 456.56 | 672.34 | 1,101 | 1,463 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.