BKK:MGC 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
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
Operating Revenue	20,520	20,193	25,033	22,981	22,095	21,218
Other Revenue	120.43	135.98	96.49	85	59.06	64.09
Revenue	20,640	20,328	25,130	23,066	22,154	21,282
Revenue Growth (YoY)	-1.89%	-19.11%	8.95%	4.12%	4.10%	-
Cost of Revenue	18,284	18,278	22,745	20,679	1,207	1,298
Gross Profit	2,356	2,050	2,385	2,387	20,947	19,984
Selling, General & Admin	1,648	1,529	1,677	1,493	20,409	19,573
Other Operating Expenses	-0.76	-0.76	-5.99	-22.32	-	-
Operating Expenses	1,647	1,529	1,671	1,470	20,409	19,573
Operating Income	709.23	521.56	714.15	916.66	538.34	411.18
Interest Expense	-420.4	-437.59	-386.77	-281.33	-299.91	-335.01
Interest & Investment Income	5.24	5.24	2.91	10.19	14.38	12.42
Earnings From Equity Investments	267.29	89.72	3.4	-15.69	24.95	46.82
Other Non Operating Income (Expenses)	9.3	-	-	-	42.35	28.03
EBT Excluding Unusual Items	570.67	178.93	333.68	629.83	320.11	163.43
Gain (Loss) on Sale of Investments	-	-	-	-	70.75	-0.9
Pretax Income	570.67	178.93	333.68	629.83	390.86	162.54
Income Tax Expense	113.71	33.36	65.45	34.22	79.06	43.78
Earnings From Continuing Operations	456.95	145.57	268.23	595.61	311.8	118.76
Minority Interest in Earnings	0.61	0.13	1.61	7.89	4.88	-0.71
Net Income	457.56	145.7	269.84	603.5	316.69	118.04
Net Income to Common	457.56	145.7	269.84	603.5	316.69	118.04
Net Income Growth	400.54%	-46.01%	-55.29%	90.57%	168.28%	-
Shares Outstanding (Basic)	1,118	1,120	1,035	791	623	623
Shares Outstanding (Diluted)	1,118	1,120	1,035	791	623	623
Shares Change (YoY)	-0.32%	8.23%	30.88%	26.98%	0.01%	-
EPS (Basic)	0.41	0.13	0.26	0.76	0.51	0.19
EPS (Diluted)	0.41	0.13	0.26	0.76	0.51	0.19
EPS Growth	402.15%	-50.11%	-65.84%	50.08%	168.24%	-
Free Cash Flow	3,792	2,998	3,206	2,793	2,789	1,901
Free Cash Flow Per Share	3.39	2.68	3.10	3.53	4.48	3.05
Dividend Per Share	-	-	-	0.304	0.031	0.024
Dividend Growth	-	-	-	872.52%	28.28%	-
Gross Margin	11.42%	10.08%	9.49%	10.35%	94.55%	93.90%
Operating Margin	3.44%	2.57%	2.84%	3.97%	2.43%	1.93%
Profit Margin	2.22%	0.72%	1.07%	2.62%	1.43%	0.56%
Free Cash Flow Margin	18.37%	14.75%	12.76%	12.11%	12.59%	8.93%
EBITDA	928.87	677.8	853.26	1,022	666.85	511
EBITDA Margin	4.50%	3.33%	3.40%	4.43%	3.01%	2.40%
D&A For EBITDA	219.64	156.24	139.11	105.3	128.51	99.82
EBIT	709.23	521.56	714.15	916.66	538.34	411.18
EBIT Margin	3.44%	2.57%	2.84%	3.97%	2.43%	1.93%
Effective Tax Rate	19.93%	18.65%	19.61%	5.43%	20.23%	26.94%
Revenue as Reported	20,646	20,334	25,133	23,076	22,239	21,294

Source: S&P Global Market Intelligence. Standard template. Financial Sources.