Miss Grand International PCL (BKK:MGI)

BKK:MGI Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Operating Revenue	870.73	733	612.11	315.09
Other Revenue	10.37	12.81	4.02	4.52
Revenue	881.1	745.8	616.13	319.61
Revenue Growth (YoY)	25.34%	21.05%	92.77%	-
Cost of Revenue	472.61	423.12	339.32	194.54
Gross Profit	408.5	322.68	276.81	125.07
Selling, General & Admin	197.03	169.09	127.91	65.11
Operating Expenses	197.03	169.09	127.91	65.11
Operating Income	211.47	153.59	148.91	59.96
Interest Expense	-0	-0.02	-0.02	-0.04
Interest & Investment Income	0.1	1.01	0.91	0.24
Earnings From Equity Investments	-1.12	-2.87	-0.19	-
Pretax Income	210.45	151.72	149.61	60.17
Income Tax Expense	41.48	30.6	30.36	12.31
Net Income	168.97	121.12	119.25	47.85
Net Income to Common	168.97	121.12	119.25	47.85
Net Income Growth	29.71%	1.57%	149.21%	-
Shares Outstanding (Basic)	210	210	154	140
Shares Outstanding (Diluted)	215	218	154	140
Shares Change (YoY)	5.94%	41.44%	10.28%	-
EPS (Basic)	0.80	0.58	0.77	0.34
EPS (Diluted)	0.80	0.56	0.77	0.34
EPS Growth	23.87%	-27.27%	124.62%	-
Free Cash Flow	-121.63	54.38	29.2	60.37
Free Cash Flow Per Share	-0.57	0.25	0.19	0.43
Dividend Per Share	0.231	0.231	0.350	-
Dividend Growth	54.00%	-34.00%	-	-
Gross Margin	46.36%	43.27%	44.93%	39.13%
Operating Margin	24.00%	20.59%	24.17%	18.76%
Profit Margin	19.18%	16.24%	19.36%	14.97%
Free Cash Flow Margin	-13.80%	7.29%	4.74%	18.89%
EBITDA	240.62	168.88	163.52	61.21
EBITDA Margin	27.31%	22.64%	26.54%	19.15%
D&A For EBITDA	29.15	15.29	14.61	1.25
EBIT	211.47	153.59	148.91	59.96
EBIT Margin	24.00%	20.59%	24.17%	18.76%
Effective Tax Rate	19.71%	20.17%	20.29%	20.47%
Revenue as Reported	881.1	745.8	616.13	319.61
Advertising Expenses	-	85.01	51.83	11.15

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