MDX PCL (BKK:MDX)
Thailand · Delayed Price · Currency is THB 2.460
+0.020 (0.82%)
At close: Dec 9, 2025
MDX PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 | 2015 - 2019 |
| 377.83 | 253.4 | 285.86 | 313.75 | 340.83 | 327.57 | Upgrade | |
Revenue Growth (YoY) | 42.09% | -11.36% | -8.89% | -7.94% | 4.05% | 25.67% | Upgrade |
Cost of Revenue | 225.5 | 176.16 | 182.42 | 171.35 | 172.6 | 171.22 | Upgrade |
Gross Profit | 152.33 | 77.24 | 103.45 | 142.4 | 168.23 | 156.35 | Upgrade |
Selling, General & Admin | 394.22 | 387.3 | 374.22 | 429.29 | 348.85 | 333.36 | Upgrade |
Other Operating Expenses | -7.65 | -15.36 | -2.06 | -3.33 | -3.99 | -20.31 | Upgrade |
Operating Expenses | 368.02 | 353.5 | 362.83 | 434.12 | 322.24 | 314.8 | Upgrade |
Operating Income | -215.69 | -276.26 | -259.39 | -291.72 | -154.01 | -158.45 | Upgrade |
Interest Expense | -10.33 | -9.98 | -7.97 | -8.14 | -8.37 | -8.71 | Upgrade |
Interest & Investment Income | 74.92 | 71.81 | 100.67 | 35.77 | 19.46 | 12.23 | Upgrade |
Earnings From Equity Investments | 681.2 | 580.85 | 414.84 | 599.89 | 779.14 | 388.89 | Upgrade |
Other Non Operating Income (Expenses) | - | 4.04 | - | - | - | - | Upgrade |
EBT Excluding Unusual Items | 530.1 | 370.47 | 248.15 | 335.81 | 636.22 | 233.96 | Upgrade |
Gain (Loss) on Sale of Investments | -2.84 | -7.69 | -0.4 | 0.86 | 6.25 | -4.77 | Upgrade |
Legal Settlements | - | - | - | -210.74 | - | - | Upgrade |
Pretax Income | 527.26 | 362.78 | 247.76 | 125.93 | 642.46 | 229.19 | Upgrade |
Income Tax Expense | 25.15 | -4.28 | 1.02 | 8.64 | 44.03 | 13.27 | Upgrade |
Earnings From Continuing Operations | 502.11 | 367.06 | 246.73 | 117.29 | 598.43 | 215.93 | Upgrade |
Minority Interest in Earnings | -169.71 | -137 | -97.25 | -51.56 | -194.54 | -67.07 | Upgrade |
Net Income | 332.4 | 230.07 | 149.48 | 65.73 | 403.89 | 148.86 | Upgrade |
Net Income to Common | 332.4 | 230.07 | 149.48 | 65.73 | 403.89 | 148.86 | Upgrade |
Net Income Growth | 54.59% | 53.91% | 127.41% | -83.73% | 171.33% | 114.65% | Upgrade |
Shares Outstanding (Basic) | 411 | 411 | 411 | 411 | 411 | 411 | Upgrade |
Shares Outstanding (Diluted) | 411 | 411 | 411 | 411 | 411 | 411 | Upgrade |
EPS (Basic) | 0.81 | 0.56 | 0.36 | 0.16 | 0.98 | 0.36 | Upgrade |
EPS (Diluted) | 0.81 | 0.56 | 0.36 | 0.16 | 0.98 | 0.36 | Upgrade |
EPS Growth | 54.59% | 53.91% | 127.41% | -83.73% | 171.33% | 114.65% | Upgrade |
Free Cash Flow | -430.15 | -459.47 | -200.37 | 11.79 | -471.4 | -121.94 | Upgrade |
Free Cash Flow Per Share | -1.05 | -1.12 | -0.49 | 0.03 | -1.15 | -0.30 | Upgrade |
Gross Margin | 40.32% | 30.48% | 36.19% | 45.39% | 49.36% | 47.73% | Upgrade |
Operating Margin | -57.09% | -109.02% | -90.74% | -92.98% | -45.19% | -48.37% | Upgrade |
Profit Margin | 87.98% | 90.79% | 52.29% | 20.95% | 118.50% | 45.44% | Upgrade |
Free Cash Flow Margin | -113.85% | -181.32% | -70.09% | 3.76% | -138.31% | -37.23% | Upgrade |
EBITDA | -162.02 | -200.27 | -189.5 | -232.98 | -134.04 | -102.43 | Upgrade |
EBITDA Margin | -42.88% | -79.03% | -66.29% | -74.26% | -39.33% | -31.27% | Upgrade |
D&A For EBITDA | 53.67 | 75.99 | 69.89 | 58.74 | 19.97 | 56.01 | Upgrade |
EBIT | -215.69 | -276.26 | -259.39 | -291.72 | -154.01 | -158.45 | Upgrade |
EBIT Margin | -57.09% | -109.02% | -90.74% | -92.98% | -45.19% | -48.37% | Upgrade |
Effective Tax Rate | 4.77% | - | 0.41% | 6.86% | 6.85% | 5.79% | Upgrade |
Revenue as Reported | 377.83 | 253.4 | 285.86 | 313.75 | 340.83 | 327.57 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.