Grand Prix International PCL (BKK:GPI)
Thailand · Delayed Price · Currency is THB 1.760
+0.020 (1.15%)
Sep 7, 2026, 4:25 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 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 |
| 858.3 | 829.34 | 749.55 | 627.68 | 576.45 | 497.54 | |
Revenue Growth | 8.32% | 10.64% | 19.42% | 8.89% | 15.86% | -2.33% |
Cost of Revenue | 485.29 | 465.68 | 402.89 | 338.86 | 341.44 | 290.56 |
Gross Profit | 373.01 | 363.66 | 346.66 | 288.82 | 235.01 | 206.98 |
Selling, General & Admin | 244.14 | 250 | 218.29 | 193.25 | 170.87 | 168.03 |
Other Operating Expenses | -2.33 | -3.04 | -7.48 | -5.85 | -4.36 | -2.76 |
Operating Expenses | 241.81 | 246.97 | 210.81 | 187.4 | 166.51 | 165.27 |
Operating Income | 131.2 | 116.7 | 135.85 | 101.42 | 68.51 | 41.71 |
Interest Expense | -0.7 | -0.64 | -0.56 | -0.6 | -1.49 | -0.25 |
Interest & Investment Income | 13.52 | 10.14 | 9.25 | 6.5 | 4.45 | 4.91 |
Earnings From Equity Investments | -15.83 | -17.12 | -9.73 | -3.66 | -19.62 | -6.65 |
EBT Excluding Unusual Items | 128.19 | 109.07 | 134.81 | 103.66 | 51.84 | 39.71 |
Pretax Income | 128.19 | 109.07 | 134.81 | 103.66 | 51.84 | 39.71 |
Income Tax Expense | 29.84 | 27.32 | 26.34 | 24.61 | 14.65 | 8.92 |
Earnings From Continuing Operations | 98.36 | 81.75 | 108.48 | 79.05 | 37.19 | 30.79 |
Minority Interest in Earnings | 0 | 0 | -0 | - | - | - |
Net Income | 98.36 | 81.75 | 108.48 | 79.05 | 37.19 | 30.79 |
Net Income to Common | 98.36 | 81.75 | 108.48 | 79.05 | 37.19 | 30.79 |
Net Income Growth | -17.21% | -24.64% | 37.23% | 112.58% | 20.75% | -9.67% |
Shares Outstanding (Basic) | 600 | 600 | 600 | 600 | 600 | 600 |
Shares Outstanding (Diluted) | 600 | 600 | 600 | 600 | 600 | 600 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.16 | 0.14 | 0.18 | 0.13 | 0.06 | 0.05 |
EPS (Diluted) | 0.16 | 0.14 | 0.18 | 0.13 | 0.06 | 0.05 |
EPS Growth | -17.21% | -24.64% | 37.23% | 112.59% | 20.75% | -9.67% |
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 | 92.47 | 111.81 | 94.24 | 108.86 | 48.43 | 10.26 |
Free Cash Flow Per Share | 0.15 | 0.19 | 0.16 | 0.18 | 0.08 | 0.02 |
Dividend Per Share | 0.070 | 0.170 | 0.170 | 0.120 | 0.090 | 0.060 |
Dividend Growth | -58.82% | 0% | 41.67% | 33.33% | 50.00% | -25.00% |
Gross Margin | 43.46% | 43.85% | 46.25% | 46.01% | 40.77% | 41.60% |
Operating Margin | 15.29% | 14.07% | 18.13% | 16.16% | 11.88% | 8.38% |
Profit Margin | 11.46% | 9.86% | 14.47% | 12.59% | 6.45% | 6.19% |
Free Cash Flow Margin | 10.77% | 13.48% | 12.57% | 17.34% | 8.40% | 2.06% |
EBITDA | 152.07 | 136.75 | 155.72 | 116.35 | 80.67 | 55.52 |
EBITDA Margin | 17.72% | 16.49% | 20.77% | 18.54% | 13.99% | 11.16% |
D&A For EBITDA | 20.87 | 20.05 | 19.87 | 14.93 | 12.17 | 13.81 |
EBIT | 131.2 | 116.7 | 135.85 | 101.42 | 68.51 | 41.71 |
EBIT Margin | 15.29% | 14.07% | 18.13% | 16.16% | 11.88% | 8.38% |
Effective Tax Rate | 23.28% | 25.05% | 19.54% | 23.74% | 28.26% | 22.46% |
Advertising Expenses | - | 30.86 | 33.97 | 30.5 | 34.26 | 24.03 |