Forth Smart Service PCL (BKK:FSMART)
Thailand
· Delayed Price · Currency is THB 6.10
+0.15 (2.52%)
Mar 7, 2025, 4:36 PM ICT
Forth Smart Service PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Operating Revenue | 2,181 | 2,030 | 2,213 | 2,670 | 2,861 | Upgrade
|
| Other Revenue | 294.56 | 186.39 | 234.91 | - | - | Upgrade
|
| Revenue | 2,475 | 2,217 | 2,448 | 2,670 | 2,861 | Upgrade
|
| Revenue Growth (YoY) | 11.65% | -9.46% | -8.31% | -6.66% | -9.12% | Upgrade
|
| Cost of Revenue | 1,629 | 1,635 | 1,837 | 2,143 | 2,316 | Upgrade
|
| Gross Profit | 845.88 | 581.62 | 611.21 | 526.99 | 545.16 | Upgrade
|
| Selling, General & Admin | 310.85 | 308.32 | 298.5 | 281.29 | 263.68 | Upgrade
|
| Other Operating Expenses | - | - | - | -244.53 | -250.66 | Upgrade
|
| Operating Expenses | 310.85 | 308.32 | 298.5 | 36.76 | 13.02 | Upgrade
|
| Operating Income | 535.03 | 273.3 | 312.71 | 490.23 | 532.15 | Upgrade
|
| Interest Expense | -17.7 | -12.26 | -11.4 | -19.89 | -31.1 | Upgrade
|
| Interest & Investment Income | - | 38.38 | 25.33 | 12.55 | 11.66 | Upgrade
|
| Earnings From Equity Investments | 27.27 | 62.78 | 44.2 | - | - | Upgrade
|
| Pretax Income | 544.6 | 362.19 | 370.85 | 482.88 | 512.71 | Upgrade
|
| Income Tax Expense | 114.14 | 62.75 | 68.97 | 82.83 | 49.2 | Upgrade
|
| Earnings From Continuing Operations | 430.46 | 299.44 | 301.88 | 400.05 | 463.51 | Upgrade
|
| Minority Interest in Earnings | -0.01 | 0.01 | 0.01 | 0 | 0.55 | Upgrade
|
| Net Income | 430.45 | 299.45 | 301.89 | 400.06 | 464.06 | Upgrade
|
| Net Income to Common | 430.45 | 299.45 | 301.89 | 400.06 | 464.06 | Upgrade
|
| Net Income Growth | 43.75% | -0.81% | -24.54% | -13.79% | -20.57% | Upgrade
|
| Shares Outstanding (Basic) | 755 | 753 | 753 | 753 | 760 | Upgrade
|
| Shares Outstanding (Diluted) | 755 | 753 | 753 | 753 | 760 | Upgrade
|
| Shares Change (YoY) | 0.27% | - | - | -0.91% | -2.56% | Upgrade
|
| EPS (Basic) | 0.57 | 0.40 | 0.40 | 0.53 | 0.61 | Upgrade
|
| EPS (Diluted) | 0.57 | 0.40 | 0.40 | 0.53 | 0.61 | Upgrade
|
| EPS Growth | 43.36% | -0.81% | -24.54% | -13.00% | -18.48% | Upgrade
|
| Free Cash Flow | -289.93 | 444 | 459.02 | 914.39 | 978.94 | Upgrade
|
| Free Cash Flow Per Share | -0.38 | 0.59 | 0.61 | 1.21 | 1.29 | Upgrade
|
| Dividend Per Share | - | 0.360 | 0.360 | 0.460 | 0.600 | Upgrade
|
| Dividend Growth | - | 0% | -21.74% | -23.33% | -9.09% | Upgrade
|
| Gross Margin | 34.18% | 26.24% | 24.96% | 19.73% | 19.06% | Upgrade
|
| Operating Margin | 21.62% | 12.33% | 12.77% | 18.36% | 18.60% | Upgrade
|
| Profit Margin | 17.39% | 13.51% | 12.33% | 14.98% | 16.22% | Upgrade
|
| Free Cash Flow Margin | -11.71% | 20.03% | 18.75% | 34.24% | 34.22% | Upgrade
|
| EBITDA | 842.66 | 654.21 | 762.67 | 978.19 | 1,042 | Upgrade
|
| EBITDA Margin | 34.05% | 29.51% | 31.15% | 36.63% | 36.41% | Upgrade
|
| D&A For EBITDA | 307.63 | 380.91 | 449.96 | 487.96 | 509.59 | Upgrade
|
| EBIT | 535.03 | 273.3 | 312.71 | 490.23 | 532.15 | Upgrade
|
| EBIT Margin | 21.62% | 12.33% | 12.77% | 18.36% | 18.60% | Upgrade
|
| Effective Tax Rate | 20.96% | 17.32% | 18.60% | 17.15% | 9.60% | Upgrade
|
| Revenue as Reported | 2,475 | 2,255 | 2,474 | 2,927 | 3,123 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.