Forth Smart Service PCL (BKK:FSMART)
Thailand · Delayed Price · Currency is THB 7.25
+0.10 (1.40%)
Jun 12, 2026, 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 | 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 | 2,118 | 2,174 | 2,181 | 2,026 | 2,213 | 2,670 |
Other Revenue | 161.14 | 164.84 | 159.73 | 190.88 | 234.91 | - |
| 2,280 | 2,339 | 2,340 | 2,217 | 2,448 | 2,670 | |
Revenue Growth (YoY) | -6.69% | -0.06% | 5.57% | -9.46% | -8.31% | -6.66% |
Cost of Revenue | 1,529 | 1,592 | 1,642 | 1,635 | 1,837 | 2,143 |
Gross Profit | 750.93 | 747.23 | 698.67 | 581.62 | 611.21 | 526.99 |
Selling, General & Admin | 351.63 | 349.13 | 298.47 | 308.32 | 298.5 | 281.29 |
Other Operating Expenses | - | - | - | - | - | -244.53 |
Operating Expenses | 389.53 | 349.13 | 298.47 | 308.32 | 298.5 | 36.76 |
Operating Income | 361.4 | 398.1 | 400.2 | 273.3 | 312.71 | 490.23 |
Interest Expense | -29.55 | -28.85 | -17.7 | -12.26 | -11.4 | -19.89 |
Interest & Investment Income | 344.62 | 333.02 | 134.83 | 38.38 | 25.33 | 12.55 |
Earnings From Equity Investments | 23.35 | 24.25 | 27.27 | 62.78 | 44.2 | - |
Pretax Income | 699.82 | 726.52 | 544.6 | 362.19 | 370.85 | 482.88 |
Income Tax Expense | 136.13 | 139.73 | 114.14 | 62.75 | 68.97 | 82.83 |
Earnings From Continuing Operations | 563.69 | 586.79 | 430.46 | 299.44 | 301.88 | 400.05 |
Minority Interest in Earnings | -0.01 | -0.01 | -0.01 | 0.01 | 0.01 | 0 |
Net Income | 563.68 | 586.78 | 430.45 | 299.45 | 301.89 | 400.06 |
Net Income to Common | 563.68 | 586.78 | 430.45 | 299.45 | 301.89 | 400.06 |
Net Income Growth | 15.09% | 36.32% | 43.74% | -0.81% | -24.54% | -13.79% |
Shares Outstanding (Basic) | 753 | 753 | 753 | 753 | 753 | 753 |
Shares Outstanding (Diluted) | 753 | 753 | 753 | 753 | 753 | 753 |
Shares Change (YoY) | -0.36% | - | - | - | - | -0.91% |
EPS (Basic) | 0.75 | 0.78 | 0.57 | 0.40 | 0.40 | 0.53 |
EPS (Diluted) | 0.75 | 0.78 | 0.57 | 0.40 | 0.40 | 0.53 |
EPS Growth | 15.51% | 36.32% | 43.75% | -0.81% | -24.54% | -13.00% |
Free Cash Flow | 540.98 | 348.01 | -290.25 | 444 | 459.02 | 914.39 |
Free Cash Flow Per Share | 0.72 | 0.46 | -0.39 | 0.59 | 0.61 | 1.21 |
Dividend Per Share | 0.380 | 0.380 | 0.230 | 0.360 | 0.360 | 0.460 |
Dividend Growth | 65.22% | 65.22% | -36.11% | - | -21.74% | -23.33% |
Gross Margin | 32.94% | 31.95% | 29.85% | 26.24% | 24.96% | 19.73% |
Operating Margin | 15.85% | 17.02% | 17.10% | 12.33% | 12.77% | 18.36% |
Profit Margin | 24.73% | 25.09% | 18.39% | 13.51% | 12.33% | 14.98% |
Free Cash Flow Margin | 23.73% | 14.88% | -12.40% | 20.03% | 18.75% | 34.24% |
EBITDA | 508.84 | 564.4 | 676.56 | 654.21 | 762.67 | 978.19 |
EBITDA Margin | 22.32% | 24.13% | 28.91% | 29.51% | 31.15% | 36.63% |
D&A For EBITDA | 147.44 | 166.31 | 276.36 | 380.91 | 449.96 | 487.96 |
EBIT | 361.4 | 398.1 | 400.2 | 273.3 | 312.71 | 490.23 |
EBIT Margin | 15.85% | 17.02% | 17.10% | 12.33% | 12.77% | 18.36% |
Effective Tax Rate | 19.45% | 19.23% | 20.96% | 17.32% | 18.60% | 17.15% |
Revenue as Reported | 2,624 | 2,672 | 2,475 | 2,255 | 2,474 | 2,927 |