FNS Holdings 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
Total Interest Expense	104.36	81.11	58.6	48.99	58.54
Net Interest Income	-104.36	-81.11	-58.6	-48.99	-58.54
Brokerage Commission	71.77	113.37	203.22	82.65	43.27
Gain on Sale of Investments (Rev)	17	1.4	-	5.92	0.45
Other Revenue	298.38	190.31	71.74	1.21	8.39
Revenue	282.79	223.96	216.36	40.78	-6.43
Revenue Growth (YoY)	26.27%	3.52%	430.58%	-	-
Cost of Services Provided	767.93	600.99	299.31	104.55	107.11
Other Operating Expenses	-	11	-	-	-
Total Operating Expenses	769.73	618.49	299.31	104.55	74.21
Operating Income	-486.95	-394.52	-82.95	-63.77	-80.64
Currency Exchange Gains	10.74	3.44	-	-10.76	-14.43
EBT Excluding Unusual Items	-690.65	-380.42	-82.95	-68.3	-44.21
Impairment of Goodwill	-	-45.36	-	-	-
Gain (Loss) on Sale of Investments	-0.67	-	-87.29	-	-56.06
Pretax Income	-691.31	-425.78	-170.24	230.51	-100.26
Earnings From Continuing Ops.	-691.31	-425.78	-170.24	230.51	-100.26
Earnings From Discontinued Ops.	-	-2,975	843.43	-125.59	58.07
Net Income to Company	-691.31	-3,401	673.19	104.92	-42.19
Minority Interest in Earnings	-	353.02	324.43	-	-
Net Income	-691.31	-3,048	997.62	104.92	-42.19
Net Income to Common	-691.31	-3,048	997.62	104.92	-42.19
Net Income Growth	-	-	850.87%	-	-
Shares Outstanding (Basic)	501	501	413	346	346
Shares Outstanding (Diluted)	501	501	413	346	346
Shares Change (YoY)	-	21.26%	19.38%	-	-
EPS (Basic)	-1.38	-6.09	2.42	0.30	-0.12
EPS (Diluted)	-1.38	-6.09	2.42	0.30	-0.12
EPS Growth	-	-	696.54%	-	-
Free Cash Flow	665.23	-5,173	-972.71	-325.06	20.85
Free Cash Flow Per Share	1.33	-10.33	-2.36	-0.94	0.06
Dividend Per Share	-	-	-	0.200	0.650
Dividend Growth	-	-	-	-69.23%	30.00%
Operating Margin	-172.20%	-176.16%	-38.34%	-156.40%	-
Profit Margin	-244.46%	-1361.04%	461.10%	257.30%	-
Free Cash Flow Margin	235.24%	-2309.72%	-449.59%	-797.17%	-
Revenue as Reported	397.89	308.52	274.96	89.77	52.1

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