Miss Grand International PCL (BKK:MGI)
Thailand · Delayed Price · Currency is THB 5.05
0.00 (0.00%)
At close: Jun 5, 2026
BKK:MGI Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
Operating Revenue | 747.77 | 887.74 | 733 | 612.11 | 315.09 |
Other Revenue | 8.84 | 9.54 | 12.81 | 4.02 | 4.52 |
| 756.61 | 897.28 | 745.8 | 616.13 | 319.61 | |
Revenue Growth (YoY) | -16.82% | 20.31% | 21.05% | 92.77% | - |
Cost of Revenue | 492.79 | 524.32 | 423.12 | 339.32 | 194.54 |
Gross Profit | 263.82 | 372.96 | 322.68 | 276.81 | 125.07 |
Selling, General & Admin | 173.54 | 192.93 | 169.09 | 127.91 | 65.11 |
Operating Expenses | 173.54 | 192.93 | 169.09 | 127.91 | 65.11 |
Operating Income | 90.28 | 180.02 | 153.59 | 148.91 | 59.96 |
Interest Expense | -1.69 | - | -0.02 | -0.02 | -0.04 |
Interest & Investment Income | 0.08 | 0.08 | 1.01 | 0.91 | 0.24 |
Earnings From Equity Investments | -0.11 | -1.28 | -2.87 | -0.19 | - |
Pretax Income | 88.55 | 178.82 | 151.72 | 149.61 | 60.17 |
Income Tax Expense | 19.32 | 35.59 | 30.6 | 30.36 | 12.31 |
Earnings From Continuing Operations | 69.23 | 143.23 | 121.12 | 119.25 | 47.85 |
Minority Interest in Earnings | 0.48 | 0.1 | - | - | - |
Net Income | 69.71 | 143.33 | 121.12 | 119.25 | 47.85 |
Net Income to Common | 69.71 | 143.33 | 121.12 | 119.25 | 47.85 |
Net Income Growth | -63.53% | 18.34% | 1.57% | 149.21% | - |
Shares Outstanding (Basic) | 210 | 210 | 210 | 154 | 140 |
Shares Outstanding (Diluted) | 210 | 210 | 218 | 154 | 140 |
Shares Change (YoY) | -4.58% | -3.55% | 41.44% | 10.28% | - |
EPS (Basic) | 0.33 | 0.68 | 0.58 | 0.77 | 0.34 |
EPS (Diluted) | 0.32 | 0.68 | 0.56 | 0.77 | 0.34 |
EPS Growth | -63.37% | 21.43% | -27.27% | 124.62% | - |
Free Cash Flow | 66.93 | -141.52 | 54.38 | 29.2 | 60.37 |
Free Cash Flow Per Share | 0.32 | -0.67 | 0.25 | 0.19 | 0.43 |
Dividend Per Share | 0.250 | 0.250 | 0.231 | 0.350 | - |
Dividend Growth | 8.22% | 8.22% | -34.00% | - | - |
Gross Margin | 34.87% | 41.57% | 43.27% | 44.93% | 39.13% |
Operating Margin | 11.93% | 20.06% | 20.59% | 24.17% | 18.76% |
Profit Margin | 9.21% | 15.97% | 16.24% | 19.36% | 14.97% |
Free Cash Flow Margin | 8.85% | -15.77% | 7.29% | 4.74% | 18.89% |
EBITDA | 107.95 | 203.01 | 168.88 | 163.52 | 61.21 |
EBITDA Margin | 14.27% | 22.63% | 22.64% | 26.54% | 19.15% |
D&A For EBITDA | 17.68 | 22.99 | 15.29 | 14.61 | 1.25 |
EBIT | 90.28 | 180.02 | 153.59 | 148.91 | 59.96 |
EBIT Margin | 11.93% | 20.06% | 20.59% | 24.17% | 18.76% |
Effective Tax Rate | 21.82% | 19.90% | 20.17% | 20.29% | 20.47% |
Revenue as Reported | 756.61 | 897.28 | 745.8 | 616.13 | 319.61 |
Advertising Expenses | - | 81.24 | 85.01 | 51.83 | 11.15 |