Grand Canal Land PCL (BKK:GLAND)
Thailand · Delayed Price · Currency is THB 0.7400
0.00 (-24.49%)
Jun 4, 2025, 4:29 PM ICT
Grand Canal Land 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 |
Operating Revenue | 1,519 | 1,552 | 1,610 | 1,552 | 1,515 | 1,555 |
Other Revenue | 12.26 | 14.26 | 15.68 | 10.01 | 24.39 | 12.81 |
| 1,531 | 1,566 | 1,625 | 1,562 | 1,539 | 1,568 | |
Revenue Growth | -6.25% | -3.67% | 4.04% | 1.52% | -1.86% | 5.63% |
Cost of Revenue | 346.39 | 355.39 | 419.92 | 408.84 | 383.65 | 328.35 |
Gross Profit | 1,184 | 1,210 | 1,205 | 1,154 | 1,155 | 1,240 |
Selling, General & Admin | 292.88 | 293.88 | 326.97 | 305.69 | 298.35 | 307.39 |
Operating Expenses | 292.91 | 293.91 | 326.52 | 305.96 | 293.35 | 310.46 |
Operating Income | 891.49 | 916.49 | 878.98 | 847.55 | 861.98 | 929.34 |
Interest Expense | -191.83 | -194.83 | -230.42 | -209.98 | -140.64 | -156.9 |
Interest & Investment Income | 109.99 | 109.99 | 120.56 | 100.95 | 76.49 | 84.8 |
Earnings From Equity Investments | 1.98 | 1.98 | 1.62 | 1.32 | 0.79 | 6.01 |
EBT Excluding Unusual Items | 802.63 | 833.63 | 770.74 | 739.83 | 798.63 | 863.25 |
Asset Writedown | -219.49 | -219.49 | -161.89 | -160.34 | 152.37 | -66.23 |
Pretax Income | 583.14 | 614.14 | 608.85 | 579.49 | 951 | 797.02 |
Income Tax Expense | 146.01 | 152.01 | 152.89 | 144.82 | 197.15 | 170.32 |
Earnings From Continuing Operations | 437.12 | 462.12 | 455.96 | 434.67 | 753.84 | 626.7 |
Minority Interest in Earnings | -23.98 | -27.98 | -34.96 | -16.7 | -40.13 | -52.88 |
Net Income | 413.15 | 434.15 | 420.99 | 417.97 | 713.71 | 573.82 |
Net Income to Common | 413.15 | 434.15 | 420.99 | 417.97 | 713.71 | 573.82 |
Net Income Growth | -13.96% | 3.13% | 0.73% | -41.44% | 24.38% | -19.85% |
Shares Outstanding (Basic) | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 |
Shares Outstanding (Diluted) | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 |
Shares Change | 1.50% | - | - | - | - | - |
EPS (Basic) | 0.06 | 0.07 | 0.06 | 0.06 | 0.11 | 0.09 |
EPS (Diluted) | 0.06 | 0.07 | 0.06 | 0.06 | 0.11 | 0.09 |
EPS Growth | -15.23% | 3.13% | 0.73% | -41.44% | 24.38% | -19.85% |
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 | - | 656.87 | 680.13 | 587.81 | 452.27 | 580.3 |
Free Cash Flow Per Share | - | 0.10 | 0.10 | 0.09 | 0.07 | 0.09 |
Dividend Per Share | - | 0.025 | 0.025 | 0.025 | - | - |
Dividend Growth | - | 0% | 0% | - | - | - |
Gross Margin | 77.37% | 77.30% | 74.17% | 73.83% | 75.07% | 79.06% |
Operating Margin | 58.24% | 58.53% | 54.08% | 54.25% | 56.01% | 59.26% |
Profit Margin | 26.99% | 27.73% | 25.90% | 26.75% | 46.38% | 36.59% |
Free Cash Flow Margin | - | 41.95% | 41.84% | 37.62% | 29.39% | 37.00% |
EBITDA | 898.89 | 924.94 | 888.6 | 857.61 | 872.13 | 939.23 |
EBITDA Margin | 58.72% | 59.07% | 54.67% | 54.89% | 56.67% | 59.89% |
D&A For EBITDA | 7.41 | 8.45 | 9.62 | 10.06 | 10.15 | 9.88 |
EBIT | 891.49 | 916.49 | 878.98 | 847.55 | 861.98 | 929.34 |
EBIT Margin | 58.24% | 58.53% | 54.08% | 54.25% | 56.01% | 59.26% |
Effective Tax Rate | 25.04% | 24.75% | 25.11% | 24.99% | 20.73% | 21.37% |
Revenue as Reported | 1,641 | 1,676 | 1,746 | 1,663 | 1,768 | 1,653 |
Advertising Expenses | - | 16 | 28 | 23 | 22 | 23 |