Euro Creations PCL Income Statement

Financials in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	1,427	1,280	1,263	1,048	829.49
Revenue Growth (YoY)	11.46%	1.38%	20.50%	26.33%	-
Cost of Revenue	758.06	682.36	668.62	555.91	415.86
Gross Profit	668.87	597.88	594.14	492	413.63
Selling, General & Admin	483.04	438.76	389.61	326.47	263.26
Operating Expenses	483.04	438.76	389.61	326.47	263.26
Operating Income	185.83	159.12	204.52	165.54	150.37
Interest Expense	-15.79	-18.05	-19.16	-14.37	-5.81
Interest & Investment Income	6.59	4.56	0.22	0.15	0.09
Currency Exchange Gain (Loss)	2.27	6.48	5.16	-0.3	-1.48
Other Non Operating Income (Expenses)	5.68	5.75	10.87	4.5	9.24
EBT Excluding Unusual Items	184.59	157.85	201.61	155.51	152.42
Gain (Loss) on Sale of Assets	0.12	0.12	0.91	15.89	-0.09
Pretax Income	184.71	157.97	202.52	171.4	152.33
Income Tax Expense	38.05	32.45	40.01	35.49	30.67
Earnings From Continuing Operations	146.66	125.52	162.52	135.91	121.66
Minority Interest in Earnings	-0	-0	-	-29.75	-36.37
Net Income	146.65	125.52	162.52	106.16	85.29
Net Income to Common	146.65	125.52	162.52	106.16	85.29
Net Income Growth	16.84%	-22.76%	53.08%	24.48%	-
Shares Outstanding (Basic)	305	300	249	200	57
Shares Outstanding (Diluted)	305	300	249	200	57
Shares Change (YoY)	1.81%	20.50%	24.32%	250.29%	-
EPS (Basic)	0.48	0.42	0.65	0.53	1.49
EPS (Diluted)	0.48	0.42	0.65	0.53	1.49
EPS Growth	14.76%	-35.90%	23.14%	-64.46%	-
Free Cash Flow	243.6	1.51	48.07	181.53	56.06
Free Cash Flow Per Share	0.80	0.01	0.19	0.91	0.98
Dividend Per Share	0.250	0.220	-	0.755	0.325
Dividend Growth	13.64%	-	-	132.31%	-
Gross Margin	46.88%	46.70%	47.05%	46.95%	49.87%
Operating Margin	13.02%	12.43%	16.20%	15.80%	18.13%
Profit Margin	10.28%	9.80%	12.87%	10.13%	10.28%
Free Cash Flow Margin	17.07%	0.12%	3.81%	17.32%	6.76%
EBITDA	195.68	168.52	212.26	173.86	164.5
EBITDA Margin	13.71%	13.16%	16.81%	16.59%	19.83%
D&A For EBITDA	9.85	9.4	7.74	8.33	14.13
EBIT	185.83	159.12	204.52	165.54	150.37
EBIT Margin	13.02%	12.43%	16.20%	15.80%	18.13%
Effective Tax Rate	20.60%	20.54%	19.75%	20.71%	20.13%
Advertising Expenses	11.53	11.42	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.