Grand Prix International PCL (BKK:GPI)
Thailand · Delayed Price · Currency is THB 1.660
0.00 (0.00%)
Feb 4, 2026, 4:22 PM ICT
BKK:GPI Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 |
| 820.44 | 749.55 | 627.68 | 576.45 | 497.54 | 509.41 | |
Revenue Growth (YoY) | 9.69% | 19.42% | 8.89% | 15.86% | -2.33% | -29.18% |
Cost of Revenue | 448.68 | 402.89 | 338.86 | 341.44 | 290.56 | 299.75 |
Gross Profit | 371.77 | 346.66 | 288.82 | 235.01 | 206.98 | 209.66 |
Selling, General & Admin | 235.75 | 218.29 | 193.25 | 170.87 | 168.03 | 168.78 |
Other Operating Expenses | -4.48 | -7.48 | -5.85 | -4.36 | -2.76 | -2.59 |
Operating Expenses | 231.27 | 210.81 | 187.4 | 166.51 | 165.27 | 166.19 |
Operating Income | 140.5 | 135.85 | 101.42 | 68.51 | 41.71 | 43.47 |
Interest Expense | -0.64 | -0.56 | -0.6 | -1.49 | -0.25 | -0.28 |
Interest & Investment Income | 10.23 | 9.25 | 6.5 | 4.45 | 4.91 | 6.76 |
Earnings From Equity Investments | -16.84 | -9.73 | -3.66 | -19.62 | -6.65 | -4.68 |
EBT Excluding Unusual Items | 133.25 | 134.81 | 103.66 | 51.84 | 39.71 | 45.26 |
Pretax Income | 133.25 | 134.81 | 103.66 | 51.84 | 39.71 | 45.26 |
Income Tax Expense | 30.56 | 26.34 | 24.61 | 14.65 | 8.92 | 11.17 |
Earnings From Continuing Operations | 102.69 | 108.48 | 79.05 | 37.19 | 30.79 | 34.09 |
Minority Interest in Earnings | -0 | -0 | - | - | - | - |
Net Income | 102.69 | 108.48 | 79.05 | 37.19 | 30.79 | 34.09 |
Net Income to Common | 102.69 | 108.48 | 79.05 | 37.19 | 30.79 | 34.09 |
Net Income Growth | -9.50% | 37.23% | 112.58% | 20.75% | -9.67% | -66.81% |
Shares Outstanding (Basic) | 600 | 600 | 600 | 600 | 600 | 600 |
Shares Outstanding (Diluted) | 600 | 600 | 600 | 600 | 600 | 600 |
EPS (Basic) | 0.17 | 0.18 | 0.13 | 0.06 | 0.05 | 0.06 |
EPS (Diluted) | 0.17 | 0.18 | 0.13 | 0.06 | 0.05 | 0.06 |
EPS Growth | -9.50% | 37.23% | 112.59% | 20.75% | -9.67% | -66.81% |
Free Cash Flow | 124.74 | 94.24 | 108.86 | 48.43 | 10.26 | -96.71 |
Free Cash Flow Per Share | 0.21 | 0.16 | 0.18 | 0.08 | 0.02 | -0.16 |
Dividend Per Share | 0.170 | 0.170 | 0.120 | 0.090 | 0.060 | 0.080 |
Dividend Growth | 9.68% | 41.67% | 33.33% | 50.00% | -25.00% | -55.56% |
Gross Margin | 45.31% | 46.25% | 46.01% | 40.77% | 41.60% | 41.16% |
Operating Margin | 17.13% | 18.13% | 16.16% | 11.88% | 8.38% | 8.53% |
Profit Margin | 12.52% | 14.47% | 12.59% | 6.45% | 6.19% | 6.69% |
Free Cash Flow Margin | 15.20% | 12.57% | 17.34% | 8.40% | 2.06% | -18.98% |
EBITDA | 160.38 | 155.72 | 116.35 | 80.67 | 55.52 | 58.86 |
EBITDA Margin | 19.55% | 20.77% | 18.54% | 13.99% | 11.16% | 11.55% |
D&A For EBITDA | 19.88 | 19.87 | 14.93 | 12.17 | 13.81 | 15.4 |
EBIT | 140.5 | 135.85 | 101.42 | 68.51 | 41.71 | 43.47 |
EBIT Margin | 17.13% | 18.13% | 16.16% | 11.88% | 8.38% | 8.53% |
Effective Tax Rate | 22.93% | 19.54% | 23.74% | 28.26% | 22.46% | 24.68% |
Advertising Expenses | - | 33.97 | 30.5 | 34.26 | 24.03 | 28.05 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.