Global Power Synergy PCL (BKK:GPSC)
Thailand · Delayed Price · Currency is THB 36.00
-0.25 (-0.69%)
Aug 8, 2025, 2:43 PM ICT
Paycor HCM 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2016 - 2020 |
Operating Revenue | 86,432 | 90,452 | 90,636 | 123,083 | 74,137 | 68,757 | Upgrade |
Other Revenue | 461.72 | 610.68 | 768.48 | 1,096 | 3,641 | 1,829 | Upgrade |
| 86,894 | 91,062 | 91,404 | 124,179 | 77,777 | 70,587 | Upgrade | |
Revenue Growth (YoY) | -2.05% | -0.37% | -26.39% | 59.66% | 10.19% | 4.89% | Upgrade |
Selling, General & Admin | 2,664 | 2,571 | 3,054 | 2,310 | 2,963 | 1,951 | Upgrade |
Other Operating Expenses | 75,497 | 79,307 | 80,654 | 120,324 | 63,736 | 56,448 | Upgrade |
Total Operating Expenses | 78,160 | 81,877 | 83,707 | 122,634 | 66,699 | 58,400 | Upgrade |
Operating Income | 8,733 | 9,185 | 7,697 | 1,545 | 11,079 | 12,187 | Upgrade |
Interest Expense | -4,602 | -4,934 | -4,580 | -3,333 | -3,206 | -3,289 | Upgrade |
Interest Income | 1,291 | 1,291 | 837.3 | 473 | 255.6 | 396 | Upgrade |
Net Interest Expense | -3,311 | -3,643 | -3,743 | -2,860 | -2,950 | -2,893 | Upgrade |
Income (Loss) on Equity Investments | 1,025 | 292.73 | 1,049 | 1,539 | 1,536 | 924.44 | Upgrade |
Currency Exchange Gain (Loss) | -1,050 | -2,497 | -427.3 | -46.76 | -54.95 | 1.23 | Upgrade |
Other Non-Operating Income (Expenses) | 74.99 | 1,288 | -134.16 | -860.17 | -692.11 | -736.85 | Upgrade |
EBT Excluding Unusual Items | 5,472 | 4,625 | 4,441 | -682.84 | 8,917 | 9,483 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | 1,178 | 115.1 | - | Upgrade |
Insurance Settlements | 446 | 446 | 852 | 586 | - | - | Upgrade |
Pretax Income | 5,918 | 5,071 | 5,293 | 1,081 | 9,032 | 9,483 | Upgrade |
Income Tax Expense | 308.43 | 300.39 | 522.98 | -376.18 | 1,192 | 992.57 | Upgrade |
Earnings From Continuing Ops. | 5,609 | 4,770 | 4,770 | 1,457 | 7,840 | 8,490 | Upgrade |
Minority Interest in Earnings | -680.14 | -708.08 | -1,076 | -565.91 | -521.77 | -982.24 | Upgrade |
Net Income | 4,929 | 4,062 | 3,694 | 891.45 | 7,319 | 7,508 | Upgrade |
Net Income to Common | 4,929 | 4,062 | 3,694 | 891.45 | 7,319 | 7,508 | Upgrade |
Net Income Growth | 8.10% | 9.97% | 314.40% | -87.82% | -2.53% | 84.89% | Upgrade |
Shares Outstanding (Basic) | 2,814 | 2,819 | 2,819 | 2,819 | 2,819 | 2,819 | Upgrade |
Shares Outstanding (Diluted) | 2,814 | 2,819 | 2,819 | 2,819 | 2,819 | 2,819 | Upgrade |
Shares Change (YoY) | -0.74% | - | - | - | - | 56.44% | Upgrade |
EPS (Basic) | 1.75 | 1.44 | 1.31 | 0.32 | 2.60 | 2.66 | Upgrade |
EPS (Diluted) | 1.75 | 1.44 | 1.31 | 0.32 | 2.60 | 2.66 | Upgrade |
EPS Growth | 8.90% | 9.97% | 314.40% | -87.82% | -2.53% | 18.19% | Upgrade |
Free Cash Flow | 19,879 | 19,445 | 16,520 | -1,810 | 11,804 | 15,417 | Upgrade |
Free Cash Flow Per Share | 7.06 | 6.90 | 5.86 | -0.64 | 4.19 | 5.47 | Upgrade |
Dividend Per Share | 0.450 | 0.900 | 0.740 | 0.500 | 1.500 | 1.500 | Upgrade |
Dividend Growth | -49.44% | 21.62% | 48.00% | -66.67% | - | 15.38% | Upgrade |
Profit Margin | 5.67% | 4.46% | 4.04% | 0.72% | 9.41% | 10.64% | Upgrade |
Free Cash Flow Margin | 22.88% | 21.35% | 18.07% | -1.46% | 15.18% | 21.84% | Upgrade |
EBITDA | 18,233 | 18,803 | 17,022 | 10,433 | 20,071 | 20,683 | Upgrade |
EBITDA Margin | 20.98% | 20.65% | 18.62% | 8.40% | 25.80% | 29.30% | Upgrade |
D&A For EBITDA | 9,500 | 9,618 | 9,325 | 8,888 | 8,992 | 8,495 | Upgrade |
EBIT | 8,733 | 9,185 | 7,697 | 1,545 | 11,079 | 12,187 | Upgrade |
EBIT Margin | 10.05% | 10.09% | 8.42% | 1.24% | 14.24% | 17.27% | Upgrade |
Effective Tax Rate | 5.21% | 5.92% | 9.88% | - | 13.20% | 10.47% | Upgrade |
Updated Feb 17, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.