International Network System PCL (BKK:ITNS)
Thailand · Delayed Price · Currency is THB 1.720
-0.010 (-0.58%)
Jun 9, 2026, 2:58 PM ICT
BKK:ITNS 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 | Mar '26 Mar 31, 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 | 650.21 | 579.03 | 488.88 | 686.57 | 548.39 | 369.42 |
Other Revenue | 3.59 | 3.51 | 0.58 | 2.96 | 3.01 | 1.53 |
| 653.79 | 582.54 | 489.45 | 689.53 | 551.4 | 370.95 | |
Revenue Growth (YoY) | 34.13% | 19.02% | -29.02% | 25.05% | 48.64% | -1.06% |
Cost of Revenue | 562.07 | 490.56 | 412.24 | 573.68 | 448.43 | 300.25 |
Gross Profit | 91.73 | 91.97 | 77.21 | 115.85 | 102.97 | 70.71 |
Selling, General & Admin | 46.17 | 45.81 | 40.53 | 42.11 | 35.02 | 30.34 |
Operating Expenses | 46.17 | 45.81 | 40.53 | 42.11 | 35.02 | 30.34 |
Operating Income | 45.56 | 46.17 | 36.68 | 73.75 | 67.96 | 40.37 |
Interest Expense | -0.73 | -0.25 | -0 | -0.02 | -0.03 | -0.08 |
Interest & Investment Income | 3.51 | 3.51 | 4.29 | 3.03 | 0.56 | - |
Earnings From Equity Investments | 1.86 | 1.81 | 1.6 | 1.45 | 0.75 | - |
Pretax Income | 50.36 | 51.24 | 42.57 | 78.2 | 69.23 | 40.29 |
Income Tax Expense | 9.23 | 9.41 | 8.48 | 15.36 | 13.96 | 7.7 |
Net Income | 41.13 | 41.83 | 34.09 | 62.84 | 55.27 | 32.59 |
Net Income to Common | 41.13 | 41.83 | 34.09 | 62.84 | 55.27 | 32.59 |
Net Income Growth | 38.52% | 22.70% | -45.75% | 13.69% | 69.61% | 13.04% |
Shares Outstanding (Basic) | 209 | 209 | 209 | 215 | 164 | 150 |
Shares Outstanding (Diluted) | 209 | 209 | 209 | 215 | 164 | 150 |
Shares Change (YoY) | - | - | -2.74% | 30.88% | 9.46% | - |
EPS (Basic) | 0.20 | 0.20 | 0.16 | 0.29 | 0.34 | 0.22 |
EPS (Diluted) | 0.20 | 0.20 | 0.16 | 0.29 | 0.34 | 0.22 |
EPS Growth | 38.52% | 22.70% | -44.22% | -13.13% | 54.95% | 13.04% |
Free Cash Flow | -179.3 | -113.3 | 34.09 | -13.86 | 77.96 | 13.94 |
Free Cash Flow Per Share | -0.86 | -0.54 | 0.16 | -0.07 | 0.47 | 0.09 |
Dividend Per Share | 0.167 | 0.167 | 0.153 | 0.124 | 0.120 | 0.200 |
Dividend Growth | 9.15% | 9.15% | 23.39% | 3.33% | -40.00% | 7.93% |
Gross Margin | 14.03% | 15.79% | 15.77% | 16.80% | 18.68% | 19.06% |
Operating Margin | 6.97% | 7.92% | 7.49% | 10.70% | 12.32% | 10.88% |
Profit Margin | 6.29% | 7.18% | 6.97% | 9.11% | 10.02% | 8.79% |
Free Cash Flow Margin | -27.43% | -19.45% | 6.96% | -2.01% | 14.14% | 3.76% |
EBITDA | 51.72 | 51.99 | 43.11 | 79.48 | 71.68 | 46.85 |
EBITDA Margin | 7.91% | 8.92% | 8.81% | 11.53% | 13.00% | 12.63% |
D&A For EBITDA | 6.16 | 5.82 | 6.43 | 5.73 | 3.72 | 6.49 |
EBIT | 45.56 | 46.17 | 36.68 | 73.75 | 67.96 | 40.37 |
EBIT Margin | 6.97% | 7.92% | 7.49% | 10.70% | 12.32% | 10.88% |
Effective Tax Rate | 18.32% | 18.36% | 19.91% | 19.65% | 20.16% | 19.11% |
Revenue as Reported | 653.79 | 582.54 | 489.45 | 689.53 | 551.4 | 370.95 |