Miss Grand International Public Company Limited (BKK: MGI)

MGI Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022
Operating Revenue	700.7	612.11	315.09
Other Revenue	8.53	4.02	4.52
Revenue	709.22	616.13	319.61
Revenue Growth (YoY)	121.90%	92.77%	-
Cost of Revenue	369.78	339.32	194.54
Gross Profit	339.44	276.81	125.07
Selling, General & Admin	153.42	127.91	65.11
Operating Expenses	153.42	127.91	65.11
Operating Income	186.02	148.91	59.96
Interest Expense	-0.02	-0.02	-0.04
Interest & Investment Income	1.64	0.91	0.24
Earnings From Equity Investments	-2.44	-0.19	-
Pretax Income	185.2	149.61	60.17
Income Tax Expense	37.92	30.36	12.31
Net Income	147.28	119.25	47.85
Net Income to Common	147.28	119.25	47.85
Net Income Growth	207.79%	149.21%	-
Shares Outstanding (Basic)	184	154	140
Shares Outstanding (Diluted)	184	154	140
Shares Change (YoY)	31.78%	10.28%	-
EPS (Basic)	0.80	0.77	0.34
EPS (Diluted)	0.80	0.77	0.34
EPS Growth	133.57%	125.97%	-
Free Cash Flow	-1.43	28.76	60.37
Free Cash Flow Per Share	-0.01	0.19	0.43
Dividend Per Share	0.350	0.350	-
Gross Margin	47.86%	44.93%	39.13%
Operating Margin	26.23%	24.17%	18.76%
Profit Margin	20.77%	19.36%	14.97%
Free Cash Flow Margin	-0.20%	4.67%	18.89%
EBITDA	191.39	163.52	61.21
EBITDA Margin	26.99%	26.54%	19.15%
D&A For EBITDA	5.37	14.61	1.25
EBIT	186.02	148.91	59.96
EBIT Margin	26.23%	24.17%	18.76%
Effective Tax Rate	20.48%	20.29%	20.47%
Revenue as Reported	709.22	616.13	319.61
Advertising Expenses	-	51.83	11.15

Source: S&P Capital IQ. Standard template. Financial Sources.