MEB Corporation PCL Income Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	2,122	2,169	1,916	1,712	1,444
Other Revenue	38.87	12.24	9.66	12.34	10.97
Revenue	2,161	2,182	1,926	1,724	1,455
Revenue Growth (YoY)	-0.96%	13.29%	11.69%	18.46%	55.29%
Cost of Revenue	1,454	1,485	1,326	1,198	1,035
Gross Profit	706.79	696.53	599.57	526.49	420.4
Selling, General & Admin	189.74	164.23	127.38	114.88	77.65
Operating Expenses	189.74	164.23	127.38	114.88	77.65
Operating Income	517.04	532.3	472.19	411.61	342.75
Interest Expense	-0.2	-0.07	-0.1	-0.1	-0.04
Interest & Investment Income	-	-	-	1.43	0.95
Other Non Operating Income (Expenses)	-	25.38	13.59	-	-
Pretax Income	516.84	557.61	485.67	412.94	343.66
Income Tax Expense	106	114.17	98.25	82.05	68.32
Earnings From Continuing Operations	410.84	443.44	387.42	330.89	275.34
Minority Interest in Earnings	-7.18	-3.36	-1.05	-0.44	-0.48
Net Income	403.66	440.08	386.37	330.45	274.86
Net Income to Common	403.66	440.08	386.37	330.45	274.86
Net Income Growth	-8.27%	13.90%	16.93%	20.22%	65.53%
Shares Outstanding (Basic)	299	300	297	94	10
Shares Outstanding (Diluted)	299	300	297	94	10
Shares Change (YoY)	-0.33%	0.91%	215.32%	842.81%	-
EPS (Basic)	1.35	1.47	1.30	3.50	27.49
EPS (Diluted)	1.35	1.47	1.30	3.50	27.49
EPS Growth	-7.97%	12.87%	-62.92%	-87.25%	65.53%
Free Cash Flow	427.32	447.73	376.49	353.32	318.51
Free Cash Flow Per Share	1.43	1.49	1.27	3.75	31.85
Dividend Per Share	-	0.750	0.650	0.050	62.529
Dividend Growth	-	15.38%	1200.00%	-99.92%	525.30%
Gross Margin	32.71%	31.93%	31.14%	30.54%	28.88%
Operating Margin	23.93%	24.40%	24.52%	23.87%	23.55%
Profit Margin	18.68%	20.17%	20.06%	19.17%	18.88%
Free Cash Flow Margin	19.78%	20.52%	19.55%	20.49%	21.88%
EBITDA	531.8	537.46	476.79	415.92	347.18
EBITDA Margin	24.61%	24.64%	24.76%	24.12%	23.85%
D&A For EBITDA	14.75	5.15	4.6	4.31	4.42
EBIT	517.04	532.3	472.19	411.61	342.75
EBIT Margin	23.93%	24.40%	24.52%	23.87%	23.55%
Effective Tax Rate	20.51%	20.47%	20.23%	19.87%	19.88%
Revenue as Reported	2,161	2,207	1,939	1,726	1,456

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.