Indigy PCL (BKK:IDG)

Indigy PCL Income Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	133.44	125.77	113.96	124.4
Revenue Growth (YoY)	5.13%	10.37%	-8.39%	-
Cost of Revenue	68.52	63.81	63.75	62.37
Gross Profit	64.92	61.96	50.2	62.03
Selling, General & Admin	44.42	42.94	36.28	32.44
Operating Expenses	45.89	44.36	37.35	35.24
Operating Income	19.03	17.6	12.86	26.79
Interest Expense	-0.09	-0.04	-0.08	-0.06
Other Non Operating Income (Expenses)	0.37	1.49	1.05	1.56
Pretax Income	19.32	19.05	13.83	28.29
Income Tax Expense	4.04	3.82	2.73	5.71
Net Income	15.28	15.22	11.09	22.58
Net Income to Common	15.28	15.22	11.09	22.58
Net Income Growth	-24.63%	37.24%	-50.88%	-
Shares Outstanding (Basic)	72	69	67	6
Shares Outstanding (Diluted)	72	69	67	6
Shares Change (YoY)	6.34%	3.70%	1010.08%	-
EPS (Basic)	0.21	0.22	0.17	3.76
EPS (Diluted)	0.21	0.22	0.17	3.76
EPS Growth	-29.13%	32.35%	-95.58%	-
Free Cash Flow	22.5	29.14	0.92	21.03
Free Cash Flow Per Share	0.31	0.42	0.01	3.50
Dividend Per Share	0.408	0.288	10.000	2.167
Dividend Growth	-95.91%	-97.11%	361.57%	-
Gross Margin	48.65%	49.26%	44.06%	49.86%
Operating Margin	14.26%	13.99%	11.28%	21.54%
Profit Margin	11.45%	12.10%	9.73%	18.15%
Free Cash Flow Margin	16.86%	23.17%	0.80%	16.91%
EBITDA	18.7	18.11	13.39	27.37
EBITDA Margin	14.01%	14.40%	11.75%	22.00%
D&A For EBITDA	-0.33	0.51	0.54	0.58
EBIT	19.03	17.6	12.86	26.79
EBIT Margin	14.26%	13.99%	11.28%	21.54%
Effective Tax Rate	20.91%	20.07%	19.78%	20.18%
Revenue as Reported	133.44	125.77	113.96	124.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.