Euroasia Total Logistics PCL (BKK:ETL)
Thailand · Delayed Price · Currency is THB 0.4800
-0.0200 (-4.00%)
Last updated: May 25, 2026, 11:00 AM ICT
BKK:ETL 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 | 1,943 | 1,738 | 1,266 | 1,232 | 1,477 | 1,856 |
Other Revenue | - | - | - | - | 3.88 | 11.19 |
| 1,943 | 1,738 | 1,266 | 1,232 | 1,481 | 1,867 | |
Revenue Growth (YoY) | 48.41% | 37.26% | 2.77% | -16.82% | -20.66% | 98.38% |
Cost of Revenue | 1,864 | 1,624 | 1,155 | 1,053 | 1,269 | 1,612 |
Gross Profit | 79.04 | 114.41 | 111.47 | 179.43 | 212.16 | 255.3 |
Selling, General & Admin | 123.71 | 123.82 | 121.09 | 121.44 | 131.78 | 111.55 |
Operating Expenses | 116.74 | 116.86 | 132.2 | 122.44 | 131.78 | 111.55 |
Operating Income | -37.7 | -2.44 | -20.73 | 56.99 | 80.38 | 143.74 |
Interest Expense | -7.44 | -7.95 | -7.21 | -12.05 | -12.26 | -6.62 |
Interest & Investment Income | - | - | - | 1.2 | 0.54 | 0.23 |
Earnings From Equity Investments | - | - | - | -1.43 | 0.62 | 0.66 |
Currency Exchange Gain (Loss) | -2.43 | -8.51 | -13.56 | -1.57 | - | - |
Other Non Operating Income (Expenses) | 18.3 | 19.17 | 6.49 | 4.51 | -3.74 | -3.31 |
Pretax Income | -29.27 | 0.26 | -35 | 47.66 | 65.53 | 134.7 |
Income Tax Expense | -4.07 | -2.15 | -1.87 | 7.82 | 15.46 | 17.69 |
Earnings From Continuing Operations | -25.2 | 2.42 | -33.14 | 39.84 | 50.07 | 117.01 |
Minority Interest in Earnings | 20.49 | 19.04 | 3.85 | 1.18 | 7.84 | -10.83 |
Net Income | -4.71 | 21.46 | -29.28 | 41.02 | 57.92 | 106.18 |
Net Income to Common | -4.71 | 21.46 | -29.28 | 41.02 | 57.92 | 106.18 |
Net Income Growth | - | - | - | -29.18% | -45.46% | 83.19% |
Shares Outstanding (Basic) | 620 | 620 | 620 | 413 | 300 | 214 |
Shares Outstanding (Diluted) | 620 | 620 | 620 | 413 | 300 | 214 |
Shares Change (YoY) | - | - | 50.01% | 37.66% | 40.27% | 2410.65% |
EPS (Basic) | -0.01 | 0.03 | -0.05 | 0.10 | 0.19 | 0.50 |
EPS (Diluted) | -0.01 | 0.03 | -0.05 | 0.10 | 0.19 | 0.50 |
EPS Growth | - | - | - | -48.55% | -61.12% | -92.70% |
Free Cash Flow | 44.41 | 97.51 | 56.06 | 27.56 | 81.68 | 61.48 |
Free Cash Flow Per Share | 0.07 | 0.16 | 0.09 | 0.07 | 0.27 | 0.29 |
Dividend Per Share | - | - | - | 0.345 | 0.025 | 0.026 |
Dividend Growth | - | - | - | 1278.80% | -2.34% | -99.42% |
Gross Margin | 4.07% | 6.58% | 8.80% | 14.56% | 14.32% | 13.68% |
Operating Margin | -1.94% | -0.14% | -1.64% | 4.63% | 5.43% | 7.70% |
Profit Margin | -0.24% | 1.23% | -2.31% | 3.33% | 3.91% | 5.69% |
Free Cash Flow Margin | 2.28% | 5.61% | 4.43% | 2.24% | 5.51% | 3.29% |
EBITDA | -2.17 | 31.85 | 12.94 | 88.49 | 111.76 | 161.81 |
EBITDA Margin | -0.11% | 1.83% | 1.02% | 7.18% | 7.54% | 8.67% |
D&A For EBITDA | 35.53 | 34.29 | 33.67 | 31.5 | 31.38 | 18.07 |
EBIT | -37.7 | -2.44 | -20.73 | 56.99 | 80.38 | 143.74 |
EBIT Margin | -1.94% | -0.14% | -1.64% | 4.63% | 5.43% | 7.70% |
Effective Tax Rate | - | - | - | 16.41% | 23.59% | 13.13% |
Revenue as Reported | - | - | - | - | 1,481 | 1,867 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.