Major Development PCL (BKK:MJD)
Thailand · Delayed Price · Currency is THB 0.4100
0.00 (0.00%)
Feb 18, 2026, 10:15 AM ICT
Major Development PCL 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 | 1,727 | 2,362 | 2,164 | 2,760 | 4,298 | 7,011 |
Other Revenue | 56.03 | 89.37 | 53.34 | 87.07 | 106.35 | 323.92 |
| 1,783 | 2,451 | 2,217 | 2,847 | 4,404 | 7,335 | |
Revenue Growth (YoY) | -24.13% | 10.57% | -22.14% | -35.35% | -39.95% | 21.69% |
Cost of Revenue | 1,048 | 1,614 | 1,405 | 1,959 | 2,912 | 5,056 |
Gross Profit | 735.45 | 837.51 | 811.61 | 888.27 | 1,492 | 2,279 |
Selling, General & Admin | 638.31 | 810 | 896.5 | 1,058 | 1,290 | 1,736 |
Operating Expenses | 638.31 | 810 | 896.5 | 1,058 | 1,290 | 1,736 |
Operating Income | 97.14 | 27.51 | -84.89 | -169.58 | 202.29 | 542.74 |
Interest Expense | -578.15 | -400.81 | -427 | -504.31 | -587.29 | -490.14 |
Interest & Investment Income | 42.41 | 35.9 | 42.79 | 43.27 | 37.84 | 21.72 |
Earnings From Equity Investments | -85.63 | 4.12 | 106.81 | 147.53 | 6.08 | 132.59 |
Other Non Operating Income (Expenses) | -70.82 | - | - | - | -0 | 0 |
EBT Excluding Unusual Items | -595.05 | -333.28 | -362.28 | -483.09 | -341.08 | 206.92 |
Gain (Loss) on Sale of Assets | -63.6 | 7.67 | - | - | - | - |
Asset Writedown | 57.24 | 57.24 | 19.96 | 134.48 | 39.12 | 108.81 |
Legal Settlements | 5.05 | -28.41 | -26.75 | - | - | - |
Pretax Income | -601.67 | -296.77 | -369.08 | -348.61 | -301.96 | 315.73 |
Income Tax Expense | 93.25 | 3.19 | -38.96 | 21.79 | 51.3 | 116.39 |
Earnings From Continuing Operations | -694.92 | -299.96 | -330.12 | -370.4 | -353.26 | 199.34 |
Minority Interest in Earnings | 1.04 | 1.05 | 0.81 | 0.49 | 0.19 | - |
Net Income | -693.88 | -298.91 | -329.32 | -369.91 | -353.07 | 199.34 |
Net Income to Common | -693.88 | -298.91 | -329.32 | -369.91 | -353.07 | 199.34 |
Net Income Growth | - | - | - | - | - | -37.90% |
Shares Outstanding (Basic) | 858 | 860 | 860 | 860 | 860 | 860 |
Shares Outstanding (Diluted) | 858 | 860 | 860 | 860 | 860 | 860 |
EPS (Basic) | -0.81 | -0.35 | -0.38 | -0.43 | -0.41 | 0.23 |
EPS (Diluted) | -0.81 | -0.35 | -0.38 | -0.43 | -0.41 | 0.23 |
EPS Growth | - | - | - | - | - | -37.90% |
Free Cash Flow | -547.51 | -914.92 | -760.64 | 101.03 | 449.98 | 1,415 |
Free Cash Flow Per Share | -0.64 | -1.06 | -0.88 | 0.12 | 0.52 | 1.65 |
Gross Margin | 41.24% | 34.16% | 36.61% | 31.20% | 33.88% | 31.06% |
Operating Margin | 5.45% | 1.12% | -3.83% | -5.96% | 4.59% | 7.40% |
Profit Margin | -38.91% | -12.19% | -14.85% | -12.99% | -8.02% | 2.72% |
Free Cash Flow Margin | -30.70% | -37.32% | -34.31% | 3.55% | 10.22% | 19.29% |
EBITDA | 168.4 | 110.92 | 5.49 | -77.83 | 319.38 | 672.2 |
EBITDA Margin | 9.44% | 4.52% | 0.25% | -2.73% | 7.25% | 9.16% |
D&A For EBITDA | 71.25 | 83.41 | 90.38 | 91.75 | 117.09 | 129.46 |
EBIT | 97.14 | 27.51 | -84.89 | -169.58 | 202.29 | 542.74 |
EBIT Margin | 5.45% | 1.12% | -3.83% | -5.96% | 4.59% | 7.40% |
Effective Tax Rate | - | - | - | - | - | 36.86% |
Revenue as Reported | 1,848 | 2,516 | 2,237 | 2,982 | 4,443 | 7,444 |
Advertising Expenses | - | 117.7 | 151.47 | 117.82 | 106.9 | 140 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.