Multibax PCL (BKK:MBAX)
Thailand · Delayed Price · Currency is THB 1.860
+0.010 (0.54%)
May 29, 2026, 4:39 PM ICT
Multibax 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 | 1,645 | 1,695 | 1,374 | 1,118 | 1,971 | 1,459 |
Other Revenue | 3.74 | 4.45 | 0.87 | 1.02 | 0.35 | 1.04 |
| 1,649 | 1,700 | 1,375 | 1,119 | 1,972 | 1,460 | |
Revenue Growth (YoY) | 10.87% | 23.62% | 22.83% | -43.22% | 35.06% | -22.48% |
Cost of Revenue | 1,474 | 1,532 | 1,289 | 1,071 | 1,680 | 1,294 |
Gross Profit | 175.11 | 167.28 | 85.97 | 48.81 | 291.37 | 165.66 |
Selling, General & Admin | 99.94 | 98.22 | 84.14 | 86.02 | 110.76 | 100.64 |
Other Operating Expenses | -0.55 | -0.55 | -0.05 | -1.53 | -0.27 | -0.19 |
Operating Expenses | 99.39 | 97.67 | 84.09 | 84.49 | 110.49 | 100.45 |
Operating Income | 75.72 | 69.62 | 1.89 | -35.68 | 180.89 | 65.22 |
Interest Expense | -30.81 | -32.63 | -30.4 | -24.68 | -21.9 | -21.77 |
Interest & Investment Income | 0.75 | 0.75 | 1.02 | 0.65 | 0.3 | 0.27 |
Currency Exchange Gain (Loss) | -4.55 | -5.11 | -3.08 | -1.55 | 1.87 | -11.37 |
Other Non Operating Income (Expenses) | 7.92 | 7.92 | 2.83 | 11.59 | 15.1 | 40.9 |
EBT Excluding Unusual Items | 49.03 | 40.56 | -27.74 | -49.66 | 176.26 | 73.24 |
Gain (Loss) on Sale of Assets | - | - | - | 0.27 | - | - |
Asset Writedown | - | - | - | 10.36 | -31.19 | - |
Pretax Income | 49.03 | 40.56 | -27.74 | -39.04 | 145.06 | 73.24 |
Income Tax Expense | 4.5 | 3.71 | -7.76 | -0.88 | 22.46 | 10.84 |
Net Income | 44.53 | 36.85 | -19.98 | -38.16 | 122.6 | 62.41 |
Net Income to Common | 44.53 | 36.85 | -19.98 | -38.16 | 122.6 | 62.41 |
Net Income Growth | - | - | - | - | 96.45% | -64.55% |
Shares Outstanding (Basic) | 195 | 199 | 198 | 195 | 192 | 192 |
Shares Outstanding (Diluted) | 195 | 199 | 198 | 195 | 219 | 192 |
Shares Change (YoY) | -4.50% | 0.17% | 1.54% | -10.74% | 14.09% | - |
EPS (Basic) | 0.23 | 0.19 | -0.10 | -0.20 | 0.64 | 0.33 |
EPS (Diluted) | 0.23 | 0.19 | -0.10 | -0.20 | 0.56 | 0.33 |
EPS Growth | - | - | - | - | 72.19% | -64.55% |
Free Cash Flow | 248.9 | 141.38 | -77.35 | 85.46 | 104.49 | 9.91 |
Free Cash Flow Per Share | 1.28 | 0.71 | -0.39 | 0.44 | 0.48 | 0.05 |
Dividend Per Share | 0.100 | 0.100 | - | - | 0.500 | 0.300 |
Dividend Growth | - | - | - | - | 66.67% | -65.91% |
Gross Margin | 10.62% | 9.84% | 6.25% | 4.36% | 14.78% | 11.35% |
Operating Margin | 4.59% | 4.10% | 0.14% | -3.19% | 9.18% | 4.47% |
Profit Margin | 2.70% | 2.17% | -1.45% | -3.41% | 6.22% | 4.28% |
Free Cash Flow Margin | 15.09% | 8.32% | -5.63% | 7.63% | 5.30% | 0.68% |
EBITDA | 139.35 | 133.73 | 68.56 | 31.68 | 250.78 | 135.07 |
EBITDA Margin | 8.45% | 7.87% | 4.99% | 2.83% | 12.72% | 9.25% |
D&A For EBITDA | 63.64 | 64.11 | 66.67 | 67.36 | 69.89 | 69.85 |
EBIT | 75.72 | 69.62 | 1.89 | -35.68 | 180.89 | 65.22 |
EBIT Margin | 4.59% | 4.10% | 0.14% | -3.19% | 9.18% | 4.47% |
Effective Tax Rate | 9.18% | 9.14% | - | - | 15.48% | 14.79% |
Revenue as Reported | 1,659 | 1,709 | 1,379 | 1,133 | 1,989 | 1,501 |