Internet Thailand PCL (BKK:INET)
Thailand · Delayed Price · Currency is THB 3.900
+0.020 (0.52%)
Sep 3, 2026, 10:52 AM ICT
Internet Thailand 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 |
| 3,363 | 3,145 | 2,531 | 2,090 | 2,045 | 1,866 | |
Revenue Growth | 18.73% | 24.24% | 21.14% | 2.19% | 9.59% | 1.68% |
Cost of Revenue | 1,553 | 1,520 | 1,144 | 1,009 | 1,130 | 1,176 |
Gross Profit | 1,810 | 1,625 | 1,388 | 1,081 | 915.17 | 689.56 |
Selling, General & Admin | 444.1 | 412.55 | 304.02 | 307.28 | 325.29 | 351.63 |
Other Operating Expenses | -7.73 | -17.03 | -5.95 | -9.34 | -21.52 | -10.49 |
Operating Expenses | 443.94 | 402.62 | 308.64 | 301.97 | 303.77 | 341.15 |
Operating Income | 1,366 | 1,222 | 1,079 | 778.73 | 611.4 | 348.41 |
Interest Expense | -1,304 | -1,141 | -983.19 | -689.47 | -591 | -332.93 |
Interest & Investment Income | 5.77 | 3.89 | 3.36 | 1.43 | 0.84 | 0.3 |
Earnings From Equity Investments | 170.76 | 151.58 | 224.13 | 84.09 | 119.46 | 89.38 |
EBT Excluding Unusual Items | 238.61 | 236.21 | 323.2 | 174.77 | 140.69 | 105.16 |
Gain (Loss) on Sale of Investments | -10.27 | -60.73 | -3.02 | -1.1 | 0.95 | 2.11 |
Gain (Loss) on Sale of Assets | -0.43 | 0.86 | 3.96 | 2.78 | 3.3 | 34.81 |
Pretax Income | 227.91 | 176.34 | 324.14 | 176.45 | 144.94 | 142.09 |
Income Tax Expense | -85.43 | -68.41 | -60.81 | -57.78 | -56.82 | -20.87 |
Earnings From Continuing Operations | 313.34 | 244.76 | 384.96 | 234.24 | 201.76 | 162.96 |
Minority Interest in Earnings | -1.1 | -3.08 | 0.03 | 0.33 | -0.5 | -0.07 |
Net Income | 312.24 | 241.68 | 384.99 | 234.57 | 201.26 | 162.89 |
Net Income to Common | 312.24 | 241.68 | 384.99 | 234.57 | 201.26 | 162.89 |
Net Income Growth | -15.32% | -37.22% | 64.13% | 16.55% | 23.56% | 58.97% |
Shares Outstanding (Basic) | 597 | 597 | 510 | 500 | 500 | 500 |
Shares Outstanding (Diluted) | 597 | 597 | 516 | 500 | 500 | 500 |
Shares Change | 5.94% | 15.58% | 3.19% | 0.07% | - | - |
EPS (Basic) | 0.52 | 0.40 | 0.75 | 0.47 | 0.40 | 0.33 |
EPS (Diluted) | 0.52 | 0.40 | 0.75 | 0.47 | 0.40 | 0.33 |
EPS Growth | -21.26% | -46.67% | 59.98% | 16.48% | 23.56% | 58.97% |
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 | -1,223 | -985.34 | -1,076 | -1,337 | -1,832 | -967.94 |
Free Cash Flow Per Share | -2.05 | -1.65 | -2.08 | -2.67 | -3.66 | -1.94 |
Dividend Per Share | 0.126 | 0.126 | 0.119 | 0.116 | 0.106 | 0.042 |
Dividend Growth | 5.88% | 5.88% | 2.59% | 9.33% | 152.62% | - |
Gross Margin | 53.82% | 51.66% | 54.82% | 51.72% | 44.76% | 36.96% |
Operating Margin | 40.61% | 38.86% | 42.63% | 37.27% | 29.90% | 18.67% |
Profit Margin | 9.29% | 7.69% | 15.21% | 11.23% | 9.84% | 8.73% |
Free Cash Flow Margin | -36.38% | -31.33% | -42.51% | -63.96% | -89.59% | -51.88% |
EBITDA | 1,691 | 1,673 | 1,265 | 969.25 | 782.1 | 499.78 |
EBITDA Margin | 50.30% | 53.20% | 50.00% | 46.39% | 38.25% | 26.79% |
D&A For EBITDA | 325.65 | 451.08 | 186.55 | 190.52 | 170.7 | 151.37 |
EBIT | 1,366 | 1,222 | 1,079 | 778.73 | 611.4 | 348.41 |
EBIT Margin | 40.61% | 38.86% | 42.63% | 37.27% | 29.90% | 18.67% |