MEB Corporation PCL (BKK:MEB)

MEB Corporation PCL Income Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	2,185	2,169	1,916	1,712	1,444	932.97
Other Revenue	15.99	12.24	9.66	12.34	10.97	4.27
Revenue	2,201	2,182	1,926	1,724	1,455	937.24
Revenue Growth (YoY)	3.12%	13.29%	11.69%	18.46%	55.29%	71.70%
Cost of Revenue	1,490	1,485	1,326	1,198	1,035	656.12
Gross Profit	710.66	696.53	599.57	526.49	420.4	281.12
Selling, General & Admin	183.72	164.23	127.38	114.88	77.65	73.57
Operating Expenses	183.72	164.23	127.38	114.88	77.65	73.57
Operating Income	526.93	532.3	472.19	411.61	342.75	207.55
Interest Expense	-0.13	-0.07	-0.1	-0.1	-0.04	-
Interest & Investment Income	6.02	-	-	1.43	0.95	-
Other Non Operating Income (Expenses)	25.38	25.38	13.59	-	-	-
Pretax Income	558.21	557.61	485.67	412.94	343.66	207.55
Income Tax Expense	115.62	114.17	98.25	82.05	68.32	41.5
Earnings From Continuing Operations	442.59	443.44	387.42	330.89	275.34	166.05
Minority Interest in Earnings	-11.8	-3.36	-1.05	-0.44	-0.48	-
Net Income	430.8	440.08	386.37	330.45	274.86	166.05
Net Income to Common	430.8	440.08	386.37	330.45	274.86	166.05
Net Income Growth	-1.34%	13.90%	16.93%	20.22%	65.53%	101.11%
Shares Outstanding (Basic)	300	300	297	94	10	10
Shares Outstanding (Diluted)	300	300	297	94	10	10
Shares Change (YoY)	-0.00%	0.91%	215.32%	842.81%	-	-
EPS (Basic)	1.44	1.47	1.30	3.50	27.49	16.60
EPS (Diluted)	1.44	1.47	1.30	3.50	27.49	16.60
EPS Growth	-1.34%	12.87%	-62.92%	-87.25%	65.53%	101.11%
Free Cash Flow	435.59	447.73	376.49	353.32	318.51	216.2
Free Cash Flow Per Share	1.45	1.49	1.27	3.75	31.85	21.62
Dividend Per Share	0.750	0.750	0.650	0.050	62.529	10.000
Dividend Growth	15.38%	15.38%	1200.00%	-99.92%	525.30%	-
Gross Margin	32.29%	31.93%	31.14%	30.54%	28.88%	29.99%
Operating Margin	23.94%	24.40%	24.52%	23.87%	23.55%	22.14%
Profit Margin	19.57%	20.17%	20.06%	19.17%	18.88%	17.72%
Free Cash Flow Margin	19.79%	20.52%	19.55%	20.49%	21.88%	23.07%
EBITDA	533.69	537.46	476.79	415.92	347.18	208.35
EBITDA Margin	24.25%	24.64%	24.76%	24.12%	23.85%	22.23%
D&A For EBITDA	6.75	5.15	4.6	4.31	4.42	0.8
EBIT	526.93	532.3	472.19	411.61	342.75	207.55
EBIT Margin	23.94%	24.40%	24.52%	23.87%	23.55%	22.14%
Effective Tax Rate	20.71%	20.47%	20.23%	19.87%	19.88%	19.99%
Revenue as Reported	2,232	2,207	1,939	1,726	1,456	937.24

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.