GMM Grammy PCL (BKK:GRAMMY)
Thailand · Delayed Price · Currency is THB 4.200
0.00 (0.00%)
At close: Feb 4, 2026
GMM Grammy PCL 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 |
Operating Revenue | 6,118 | 6,165 | 5,931 | 5,222 | 3,835 | 4,972 |
Other Revenue | - | - | - | - | 52.18 | 60.51 |
| 6,118 | 6,165 | 5,931 | 5,222 | 3,888 | 5,032 | |
Revenue Growth (YoY) | 0.80% | 3.94% | 13.59% | 34.31% | -22.74% | -24.15% |
Cost of Revenue | 3,780 | 3,651 | 3,633 | 3,180 | 2,176 | 3,134 |
Gross Profit | 2,338 | 2,514 | 2,299 | 2,042 | 1,712 | 1,898 |
Selling, General & Admin | 2,090 | 2,180 | 2,153 | 1,916 | 1,732 | 1,965 |
Other Operating Expenses | -68.38 | -53.45 | -48.47 | -88.58 | - | - |
Operating Expenses | 2,021 | 2,127 | 2,104 | 1,828 | 1,732 | 1,965 |
Operating Income | 316.46 | 387.43 | 194.36 | 214.2 | -20.57 | -67.18 |
Interest Expense | -78.35 | -127.17 | -121.18 | -73.6 | -60.03 | -40.75 |
Interest & Investment Income | 17.26 | 24 | 11 | 11.45 | 5.2 | 3.55 |
Earnings From Equity Investments | 78.84 | 131.77 | 122.74 | 175.1 | 270.83 | 405.4 |
EBT Excluding Unusual Items | 334.21 | 416.04 | 206.93 | 327.14 | 195.43 | 301.03 |
Gain (Loss) on Sale of Investments | -74.45 | -14.41 | -243.36 | -127.16 | 324.52 | -437.72 |
Pretax Income | 259.76 | 401.62 | -36.43 | 199.98 | 519.96 | -136.69 |
Income Tax Expense | 182.49 | 129.38 | 90.08 | 17.67 | 4.55 | 12.94 |
Earnings From Continuing Operations | 77.27 | 272.24 | -126.52 | 182.31 | 515.41 | -149.63 |
Net Income to Company | 77.27 | 272.24 | -126.52 | 182.31 | 515.41 | -149.63 |
Minority Interest in Earnings | -93.26 | -76.67 | -6.05 | -15.9 | -18.29 | -25.78 |
Net Income | -15.99 | 195.57 | -132.57 | 166.41 | 497.12 | -175.41 |
Net Income to Common | -15.99 | 195.57 | -132.57 | 166.41 | 497.12 | -175.41 |
Net Income Growth | - | - | - | -66.53% | - | - |
Shares Outstanding (Basic) | 742 | 815 | 829 | 832 | 815 | 835 |
Shares Outstanding (Diluted) | 742 | 815 | 829 | 832 | 815 | 835 |
Shares Change (YoY) | -1.92% | -1.65% | -0.42% | 2.10% | -2.44% | 1.87% |
EPS (Basic) | -0.02 | 0.24 | -0.16 | 0.20 | 0.61 | -0.21 |
EPS (Diluted) | -0.02 | 0.24 | -0.16 | 0.20 | 0.61 | -0.21 |
EPS Growth | - | - | - | -67.21% | - | - |
Free Cash Flow | 342.1 | 812.92 | 309.93 | 91.36 | -127.97 | 109.44 |
Free Cash Flow Per Share | 0.46 | 1.00 | 0.37 | 0.11 | -0.16 | 0.13 |
Gross Margin | 38.21% | 40.78% | 38.76% | 39.10% | 44.02% | 37.71% |
Operating Margin | 5.17% | 6.28% | 3.28% | 4.10% | -0.53% | -1.33% |
Profit Margin | -0.26% | 3.17% | -2.23% | 3.19% | 12.79% | -3.49% |
Free Cash Flow Margin | 5.59% | 13.18% | 5.22% | 1.75% | -3.29% | 2.17% |
EBITDA | 378.89 | 494.99 | 298.35 | 323.5 | 100.75 | 12.9 |
EBITDA Margin | 6.19% | 8.03% | 5.03% | 6.20% | 2.59% | 0.26% |
D&A For EBITDA | 62.44 | 107.56 | 103.99 | 109.31 | 121.32 | 80.07 |
EBIT | 316.46 | 387.43 | 194.36 | 214.2 | -20.57 | -67.18 |
EBIT Margin | 5.17% | 6.28% | 3.28% | 4.10% | -0.53% | -1.33% |
Effective Tax Rate | 70.25% | 32.21% | - | 8.83% | 0.88% | - |
Revenue as Reported | 6,179 | 6,237 | 5,988 | 5,320 | 4,215 | 5,032 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.