Jasmine International PCL (BKK:JAS)
Thailand · Delayed Price · Currency is THB 1.190
+0.040 (3.48%)
Jun 8, 2026, 12:13 PM ICT
Jasmine International 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 | 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 | 4,521 | 3,872 | 3,239 | 2,221 | 1,673 | 19,702 |
Other Revenue | -189.15 | 2.51 | 10.25 | -50.99 | - | 38.26 |
| 4,332 | 3,874 | 3,250 | 2,170 | 1,673 | 19,741 | |
Revenue Growth (YoY) | 27.54% | 19.22% | 49.78% | 29.64% | -91.52% | 2.66% |
Cost of Revenue | 5,347 | 4,241 | 2,561 | 3,418 | 3,098 | 13,483 |
Gross Profit | -1,015 | -366.98 | 688.66 | -1,249 | -1,425 | 6,258 |
Selling, General & Admin | 998.83 | 960.96 | 588.28 | 1,162 | 424.83 | 4,692 |
Other Operating Expenses | - | - | - | 955.11 | - | - |
Operating Expenses | 994.08 | 947.24 | 597.46 | 2,120 | 411.73 | 4,978 |
Operating Income | -2,009 | -1,314 | 91.2 | -3,369 | -1,836 | 1,279 |
Interest Expense | -233.45 | -193.38 | -74.35 | -364.46 | -365.78 | -3,929 |
Interest & Investment Income | 8.42 | 8.42 | 119.79 | 21.9 | 3.83 | 1.79 |
Earnings From Equity Investments | 0.02 | 0.02 | 0.03 | 0.04 | 2.87 | 1,126 |
Currency Exchange Gain (Loss) | 32.72 | 18.65 | -4.99 | 46.57 | 45.05 | -229.36 |
Other Non Operating Income (Expenses) | -1,226 | -1,227 | 330.02 | 46.32 | 36.79 | 608.51 |
EBT Excluding Unusual Items | -3,427 | -2,708 | 461.7 | -3,618 | -2,114 | -1,143 |
Gain (Loss) on Sale of Investments | - | - | 251.55 | - | - | - |
Asset Writedown | -390.28 | -129.5 | -55.1 | -581.89 | 33.22 | 21.91 |
Legal Settlements | 2,619 | 2,619 | - | - | - | - |
Pretax Income | -1,198 | -217.86 | 658.16 | -4,200 | -2,080 | -1,121 |
Income Tax Expense | 251.96 | 262.04 | -11.22 | 365.43 | 39.48 | 263.03 |
Earnings From Continuing Operations | -1,450 | -479.9 | 669.37 | -4,566 | -2,120 | -1,384 |
Earnings From Discontinued Operations | - | - | - | 24,396 | 56.67 | - |
Net Income to Company | -1,450 | -479.9 | 669.37 | 19,830 | -2,063 | -1,384 |
Minority Interest in Earnings | 45.71 | -22.55 | -175.59 | 7.39 | 34.56 | -117.01 |
Net Income | -1,405 | -502.44 | 493.79 | 19,837 | -2,029 | -1,501 |
Net Income to Common | -1,405 | -502.44 | 493.79 | 19,837 | -2,029 | -1,501 |
Net Income Growth | - | - | -97.51% | - | - | - |
Shares Outstanding (Basic) | 8,258 | 8,292 | 8,467 | 8,593 | 8,593 | 8,593 |
Shares Outstanding (Diluted) | 8,258 | 8,292 | 8,467 | 8,593 | 8,593 | 8,593 |
Shares Change (YoY) | -1.88% | -2.07% | -1.47% | - | - | 0.58% |
EPS (Basic) | -0.17 | -0.06 | 0.06 | 2.31 | -0.24 | -0.17 |
EPS (Diluted) | -0.17 | -0.06 | 0.06 | 2.31 | -0.24 | -0.17 |
EPS Growth | - | - | -97.47% | - | - | - |
Free Cash Flow | 5,633 | 5,314 | -3,608 | 4,543 | 7,591 | 6,502 |
Free Cash Flow Per Share | 0.68 | 0.64 | -0.43 | 0.53 | 0.88 | 0.76 |
Gross Margin | -23.42% | -9.47% | 21.19% | -57.55% | -85.13% | 31.70% |
Operating Margin | -46.37% | -33.92% | 2.81% | -155.27% | -109.73% | 6.48% |
Profit Margin | -32.42% | -12.97% | 15.20% | 914.33% | -121.22% | -7.60% |
Free Cash Flow Margin | 130.05% | 137.16% | -111.04% | 209.40% | 453.60% | 32.94% |
EBITDA | -1,661 | -987.43 | 388.66 | -3,027 | 8,684 | 6,756 |
EBITDA Margin | -38.35% | -25.49% | 11.96% | -139.51% | 518.94% | 34.23% |
D&A For EBITDA | 347.44 | 326.79 | 297.46 | 341.96 | 10,521 | 5,477 |
EBIT | -2,009 | -1,314 | 91.2 | -3,369 | -1,836 | 1,279 |
EBIT Margin | -46.37% | -33.92% | 2.81% | -155.27% | -109.73% | 6.48% |
Revenue as Reported | 7,251 | 6,783 | 3,864 | 2,363 | 1,789 | 20,371 |
Advertising Expenses | - | 112 | 8 | 28 | 5 | 340 |