Everland PCL (BKK:EVER)
Thailand · Delayed Price · Currency is THB 0.0600
+0.0100 (20.00%)
Oct 21, 2025, 10:09 AM ICT
Everland 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2015 - 2019 |
| 1,728 | 1,681 | 1,658 | 2,013 | 2,677 | 3,241 | Upgrade | |
Revenue Growth (YoY) | -2.57% | 1.42% | -17.65% | -24.81% | -17.41% | -32.62% | Upgrade |
Cost of Revenue | 1,433 | 1,349 | 1,311 | 1,640 | 2,064 | 2,397 | Upgrade |
Gross Profit | 295.15 | 332.18 | 346.56 | 372.82 | 613.38 | 844.25 | Upgrade |
Selling, General & Admin | 482.88 | 454.32 | 439.94 | 459.72 | 458.54 | 490.73 | Upgrade |
Other Operating Expenses | -44.92 | -24.06 | -6.68 | -4.93 | -8.02 | -8.3 | Upgrade |
Operating Expenses | 438.21 | 430.51 | 433.85 | 629.66 | 450.52 | 482.43 | Upgrade |
Operating Income | -143.06 | -98.33 | -87.29 | -256.84 | 162.86 | 361.82 | Upgrade |
Interest Expense | -225.21 | -237.44 | -243.44 | -223.76 | -322.04 | -258.06 | Upgrade |
Interest & Investment Income | 0.3 | 0.32 | 0.22 | 0.07 | 0.08 | 0.14 | Upgrade |
Other Non Operating Income (Expenses) | - | - | - | - | 0.03 | -0.16 | Upgrade |
EBT Excluding Unusual Items | -367.97 | -335.44 | -330.51 | -480.53 | -159.08 | 103.73 | Upgrade |
Legal Settlements | - | - | - | -0.45 | -2.58 | -2.64 | Upgrade |
Other Unusual Items | -20.11 | 7.92 | 0.8 | 33.59 | 67.83 | 127.95 | Upgrade |
Pretax Income | -388.11 | -327.52 | -329.71 | -447.39 | -93.82 | 229.04 | Upgrade |
Income Tax Expense | 10.34 | 15.91 | 10.52 | 11.36 | 51.48 | 102.7 | Upgrade |
Earnings From Continuing Operations | -398.46 | -343.43 | -340.23 | -458.75 | -145.3 | 126.34 | Upgrade |
Minority Interest in Earnings | 4.73 | 4.73 | -1.56 | -0.45 | 7.76 | 11.9 | Upgrade |
Net Income | -390.95 | -338.69 | -341.78 | -459.2 | -137.54 | 138.24 | Upgrade |
Net Income to Common | -390.95 | -338.69 | -341.78 | -459.2 | -137.54 | 138.24 | Upgrade |
Net Income Growth | - | - | - | - | - | -57.31% | Upgrade |
Shares Outstanding (Basic) | 4,855 | 4,855 | 4,855 | 4,791 | 3,885 | 3,885 | Upgrade |
Shares Outstanding (Diluted) | 4,855 | 4,855 | 4,855 | 4,791 | 3,885 | 3,885 | Upgrade |
Shares Change (YoY) | - | - | 1.33% | 23.33% | - | - | Upgrade |
EPS (Basic) | -0.08 | -0.07 | -0.07 | -0.10 | -0.04 | 0.04 | Upgrade |
EPS (Diluted) | -0.08 | -0.07 | -0.07 | -0.10 | -0.04 | 0.04 | Upgrade |
EPS Growth | - | - | - | - | - | -57.31% | Upgrade |
Free Cash Flow | 557.41 | 607.53 | 377.07 | 542.06 | 1,360 | 434.58 | Upgrade |
Free Cash Flow Per Share | 0.12 | 0.13 | 0.08 | 0.11 | 0.35 | 0.11 | Upgrade |
Gross Margin | 17.08% | 19.76% | 20.91% | 18.52% | 22.91% | 26.05% | Upgrade |
Operating Margin | -8.28% | -5.85% | -5.27% | -12.76% | 6.08% | 11.16% | Upgrade |
Profit Margin | -22.62% | -20.15% | -20.62% | -22.81% | -5.14% | 4.26% | Upgrade |
Free Cash Flow Margin | 32.25% | 36.14% | 22.75% | 26.93% | 50.80% | 13.41% | Upgrade |
EBITDA | -57 | -37.76 | -28.76 | -203.48 | 210.19 | 407.39 | Upgrade |
EBITDA Margin | -3.30% | -2.25% | -1.74% | -10.11% | 7.85% | 12.57% | Upgrade |
D&A For EBITDA | 86.07 | 60.57 | 58.52 | 53.36 | 47.33 | 45.57 | Upgrade |
EBIT | -143.06 | -98.33 | -87.29 | -256.84 | 162.86 | 361.82 | Upgrade |
EBIT Margin | -8.28% | -5.85% | -5.27% | -12.76% | 6.08% | 11.16% | Upgrade |
Effective Tax Rate | - | - | - | - | - | 44.84% | Upgrade |
Advertising Expenses | - | 60.89 | 63.22 | 67.41 | 61.36 | 87.73 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.