G-Able PCL (BKK:GABLE)
Thailand · Delayed Price · Currency is THB 3.840
-0.100 (-2.54%)
Last updated: Sep 2, 2026, 4:25 PM ICT
G-Able 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 | Jun '26 Jun 30, 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 |
| 6,526 | 6,237 | 6,173 | 5,338 | 4,731 | 4,939 | |
Revenue Growth | 10.42% | 1.04% | 15.64% | 12.82% | -4.21% | -4.59% |
Cost of Revenue | 5,199 | 4,950 | 5,029 | 4,239 | 3,728 | 3,999 |
Gross Profit | 1,327 | 1,287 | 1,144 | 1,099 | 1,003 | 939.67 |
Selling, General & Admin | 866.89 | 902.88 | 821.29 | 785.35 | 703.02 | 682.48 |
Other Operating Expenses | -25.06 | -13.07 | -17.09 | -12.86 | -41.16 | -53.5 |
Operating Expenses | 841.83 | 889.81 | 804.2 | 772.48 | 661.86 | 628.99 |
Operating Income | 484.99 | 397.15 | 339.88 | 326.99 | 341.39 | 310.69 |
Interest Expense | -5.18 | -5.29 | -11.79 | -14.66 | -7.85 | -5.22 |
Interest & Investment Income | 3.07 | 3.64 | 9.35 | 4.88 | 0.2 | 0.56 |
Earnings From Equity Investments | 0.66 | 0.85 | 1.27 | - | - | - |
EBT Excluding Unusual Items | 483.54 | 396.36 | 338.71 | 317.21 | 333.74 | 306.03 |
Pretax Income | 483.54 | 396.36 | 338.71 | 317.21 | 333.74 | 306.03 |
Income Tax Expense | 95.76 | 78.3 | 93.19 | 64.27 | 65.58 | 61.19 |
Earnings From Continuing Operations | 387.78 | 318.05 | 245.53 | 252.95 | 268.16 | 244.84 |
Minority Interest in Earnings | -4.5 | -10.51 | -9 | -1.14 | -1.51 | 0.51 |
Net Income | 383.28 | 307.54 | 236.53 | 251.8 | 266.65 | 245.36 |
Net Income to Common | 383.28 | 307.54 | 236.53 | 251.8 | 266.65 | 245.36 |
Net Income Growth | 64.79% | 30.02% | -6.07% | -5.57% | 8.68% | 47.91% |
Shares Outstanding (Basic) | 700 | 700 | 700 | 642 | 429 | 244 |
Shares Outstanding (Diluted) | 700 | 700 | 700 | 642 | 429 | 244 |
Shares Change | -0.00% | - | 9.04% | 49.63% | 76.13% | 16.31% |
EPS (Basic) | 0.55 | 0.44 | 0.34 | 0.39 | 0.62 | 1.01 |
EPS (Diluted) | 0.55 | 0.44 | 0.34 | 0.39 | 0.62 | 1.01 |
EPS Growth | 64.79% | 30.02% | -13.85% | -36.89% | -38.29% | 27.17% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 286.02 | 847.71 | 360.95 | 640.71 | -291.64 | 211.27 |
Free Cash Flow Per Share | 0.41 | 1.21 | 0.52 | 1.00 | -0.68 | 0.87 |
Dividend Per Share | 0.320 | 0.320 | 0.270 | 0.290 | 2.590 | 3.400 |
Dividend Growth | 18.52% | 18.52% | -6.90% | -88.80% | -23.82% | 78.01% |
Gross Margin | 20.33% | 20.63% | 18.54% | 20.60% | 21.20% | 19.02% |
Operating Margin | 7.43% | 6.37% | 5.51% | 6.13% | 7.22% | 6.29% |
Profit Margin | 5.87% | 4.93% | 3.83% | 4.72% | 5.64% | 4.97% |
Free Cash Flow Margin | 4.38% | 13.59% | 5.85% | 12.00% | -6.16% | 4.28% |
EBITDA | 490.87 | 423.1 | 370.2 | 355.06 | 370.37 | 340.24 |
EBITDA Margin | 7.52% | 6.78% | 6.00% | 6.65% | 7.83% | 6.89% |
D&A For EBITDA | 5.88 | 25.96 | 30.31 | 28.06 | 28.98 | 29.55 |
EBIT | 484.99 | 397.15 | 339.88 | 326.99 | 341.39 | 310.69 |
EBIT Margin | 7.43% | 6.37% | 5.51% | 6.13% | 7.22% | 6.29% |
Effective Tax Rate | 19.80% | 19.76% | 27.51% | 20.26% | 19.65% | 19.99% |
Advertising Expenses | - | - | - | - | 141.16 | 114.51 |