Interlink Telecom PCL (BKK:ITEL)
Thailand
· Delayed Price · Currency is THB 1.580
+0.020 (1.28%)
Mar 7, 2025, 4:36 PM ICT
Interlink Telecom PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Operating Revenue | 2,478 | 2,714 | 3,393 | 2,466 | 2,021 | Upgrade
|
| Other Revenue | 180.08 | 46.36 | 45.18 | 43.3 | 19.68 | Upgrade
|
| Revenue | 2,658 | 2,760 | 3,438 | 2,509 | 2,040 | Upgrade
|
| Revenue Growth (YoY) | -3.70% | -19.72% | 37.01% | 22.99% | -13.06% | Upgrade
|
| Cost of Revenue | 1,976 | 2,049 | 2,802 | 1,969 | 1,607 | Upgrade
|
| Gross Profit | 682.11 | 710.96 | 636.16 | 540.44 | 433.13 | Upgrade
|
| Selling, General & Admin | 145.81 | 137.53 | 119.07 | 71.04 | 58.41 | Upgrade
|
| Operating Expenses | 158.81 | 152.65 | 119.07 | 71.04 | 58.41 | Upgrade
|
| Operating Income | 523.31 | 558.31 | 517.09 | 469.39 | 374.72 | Upgrade
|
| Interest Expense | -199.11 | -181.66 | -168.72 | -146.33 | -154.23 | Upgrade
|
| Earnings From Equity Investments | 0.71 | -3.71 | -4.74 | -5.86 | -7.32 | Upgrade
|
| EBT Excluding Unusual Items | 324.91 | 372.94 | 343.63 | 317.2 | 213.17 | Upgrade
|
| Other Unusual Items | 54.36 | - | - | - | 18.68 | Upgrade
|
| Pretax Income | 379.27 | 372.94 | 343.63 | 317.2 | 231.84 | Upgrade
|
| Income Tax Expense | 54.64 | 74.73 | 65.34 | 66.41 | 48.11 | Upgrade
|
| Earnings From Continuing Operations | 324.63 | 298.21 | 278.29 | 250.79 | 183.73 | Upgrade
|
| Minority Interest in Earnings | -20.64 | -26.1 | -26.62 | - | - | Upgrade
|
| Net Income | 303.99 | 272.11 | 251.67 | 250.79 | 183.73 | Upgrade
|
| Net Income to Common | 303.99 | 272.11 | 251.67 | 250.79 | 183.73 | Upgrade
|
| Net Income Growth | 11.72% | 8.12% | 0.35% | 36.50% | 1.51% | Upgrade
|
| Shares Outstanding (Basic) | 1,389 | 1,382 | 1,300 | 1,081 | 1,000 | Upgrade
|
| Shares Outstanding (Diluted) | 1,389 | 1,404 | 1,388 | 1,132 | 1,000 | Upgrade
|
| Shares Change (YoY) | -1.06% | 1.15% | 22.59% | 13.22% | - | Upgrade
|
| EPS (Basic) | 0.22 | 0.20 | 0.19 | 0.23 | 0.18 | Upgrade
|
| EPS (Diluted) | 0.22 | 0.19 | 0.18 | 0.22 | 0.18 | Upgrade
|
| EPS Growth | 15.19% | 5.56% | -18.18% | 22.22% | 0% | Upgrade
|
| Free Cash Flow | 317.12 | -240.15 | 1,062 | -368.66 | 28.29 | Upgrade
|
| Free Cash Flow Per Share | 0.23 | -0.17 | 0.77 | -0.33 | 0.03 | Upgrade
|
| Dividend Per Share | - | 0.070 | 0.064 | - | - | Upgrade
|
| Dividend Growth | - | 9.61% | - | - | - | Upgrade
|
| Gross Margin | 25.66% | 25.76% | 18.51% | 21.54% | 21.23% | Upgrade
|
| Operating Margin | 19.69% | 20.23% | 15.04% | 18.71% | 18.37% | Upgrade
|
| Profit Margin | 11.44% | 9.86% | 7.32% | 9.99% | 9.01% | Upgrade
|
| Free Cash Flow Margin | 11.93% | -8.70% | 30.90% | -14.69% | 1.39% | Upgrade
|
| EBITDA | 866.63 | 873.01 | 789.23 | 721.67 | 615.27 | Upgrade
|
| EBITDA Margin | 32.61% | 31.63% | 22.96% | 28.76% | 30.16% | Upgrade
|
| D&A For EBITDA | 343.33 | 314.7 | 272.14 | 252.28 | 240.55 | Upgrade
|
| EBIT | 523.31 | 558.31 | 517.09 | 469.39 | 374.72 | Upgrade
|
| EBIT Margin | 19.69% | 20.23% | 15.04% | 18.71% | 18.37% | Upgrade
|
| Effective Tax Rate | 14.41% | 20.04% | 19.01% | 20.94% | 20.75% | Upgrade
|
| Revenue as Reported | 2,712 | 2,760 | 3,438 | 2,509 | 2,059 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.