Global Power Synergy PCL (BKK:GPSC)
Thailand · Delayed Price · Currency is THB 49.25
-0.75 (-1.50%)
Aug 14, 2026, 11:45 AM ICT
Global Power Synergy 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 | 79,370 | 84,858 | 90,452 | 90,636 | 123,083 | 74,137 |
Other Revenue | 310.74 | 427.37 | 610.68 | 768.48 | 1,096 | 3,641 |
| 79,680 | 85,286 | 91,062 | 91,404 | 124,179 | 77,777 | |
Revenue Growth | -8.30% | -6.34% | -0.37% | -26.39% | 59.66% | 10.19% |
Selling, General & Admin | 2,854 | 2,691 | 2,571 | 3,054 | 2,310 | 2,963 |
Other Operating Expenses | 67,351 | 73,155 | 79,307 | 80,654 | 120,324 | 63,736 |
Total Operating Expenses | 70,205 | 75,846 | 81,877 | 83,707 | 122,634 | 66,699 |
Operating Income | 9,475 | 9,440 | 9,185 | 7,697 | 1,545 | 11,079 |
Interest Expense | -3,706 | -4,133 | -4,934 | -4,580 | -3,333 | -3,206 |
Interest Income | 1,162 | 1,202 | 1,291 | 837.3 | 473 | 255.6 |
Net Interest Expense | -2,544 | -2,931 | -3,643 | -3,743 | -2,860 | -2,950 |
Income (Loss) on Equity Investments | 1,282 | 1,389 | 292.73 | 1,049 | 1,539 | 1,536 |
Currency Exchange Gain (Loss) | -196.05 | -760.88 | -2,497 | -427.3 | -46.76 | -54.95 |
Other Non-Operating Income (Expenses) | -796.98 | -281.7 | 1,288 | -134.16 | -860.17 | -692.11 |
EBT Excluding Unusual Items | 7,221 | 6,856 | 4,625 | 4,441 | -682.84 | 8,917 |
Gain (Loss) on Sale of Investments | 783.36 | 783.36 | - | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | 1,178 | 115.1 |
Insurance Settlements | - | - | 446 | 852 | 586 | - |
Legal Settlements | 222 | 222 | - | - | - | - |
Pretax Income | 8,226 | 7,861 | 5,071 | 5,293 | 1,081 | 9,032 |
Income Tax Expense | 754.92 | 602.86 | 300.39 | 522.98 | -376.18 | 1,192 |
Earnings From Continuing Ops. | 7,471 | 7,258 | 4,770 | 4,770 | 1,457 | 7,840 |
Minority Interest in Earnings | -692.87 | -859.18 | -708.08 | -1,076 | -565.91 | -521.77 |
Net Income | 6,778 | 6,399 | 4,062 | 3,694 | 891.45 | 7,319 |
Net Income to Common | 6,778 | 6,399 | 4,062 | 3,694 | 891.45 | 7,319 |
Net Income Growth | 37.51% | 57.52% | 9.97% | 314.40% | -87.82% | -2.53% |
Shares Outstanding (Basic) | 2,824 | 2,819 | 2,819 | 2,819 | 2,819 | 2,819 |
Shares Outstanding (Diluted) | 2,824 | 2,819 | 2,819 | 2,819 | 2,819 | 2,819 |
Shares Change | 0.35% | - | - | - | - | - |
EPS (Basic) | 2.40 | 2.27 | 1.44 | 1.31 | 0.32 | 2.60 |
EPS (Diluted) | 2.40 | 2.27 | 1.44 | 1.31 | 0.32 | 2.60 |
EPS Growth | 37.04% | 57.52% | 9.97% | 314.40% | -87.82% | -2.53% |
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 | 15,696 | 18,833 | 19,445 | 16,520 | -1,810 | 11,804 |
Free Cash Flow Per Share | 5.56 | 6.68 | 6.90 | 5.86 | -0.64 | 4.19 |
Dividend Per Share | 1.500 | 1.450 | 0.900 | 0.740 | 0.500 | 1.500 |
Dividend Growth | 57.89% | 61.11% | 21.62% | 48.00% | -66.67% | 0% |
Profit Margin | 8.51% | 7.50% | 4.46% | 4.04% | 0.72% | 9.41% |
Free Cash Flow Margin | 19.70% | 22.08% | 21.35% | 18.07% | -1.46% | 15.18% |
EBITDA | 18,423 | 18,478 | 18,599 | 17,022 | 10,433 | 20,071 |
EBITDA Margin | 23.12% | 21.67% | 20.42% | 18.62% | 8.40% | 25.80% |
D&A For EBITDA | 8,948 | 9,038 | 9,414 | 9,325 | 8,888 | 8,992 |
EBIT | 9,475 | 9,440 | 9,185 | 7,697 | 1,545 | 11,079 |
EBIT Margin | 11.89% | 11.07% | 10.09% | 8.42% | 1.24% | 14.24% |
Effective Tax Rate | 9.18% | 7.67% | 5.92% | 9.88% | - | 13.20% |