Major Development PCL (BKK:MJD)
Thailand · Delayed Price · Currency is THB 0.3100
-0.0200 (-6.06%)
Sep 2, 2026, 4:27 PM 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 2,598 | 1,984 | 2,362 | 2,164 | 2,760 | 4,298 |
Other Revenue | 130.08 | 41.83 | 97.04 | 53.34 | 87.07 | 106.35 |
| 2,728 | 2,026 | 2,459 | 2,217 | 2,847 | 4,404 | |
Revenue Growth | 33.34% | -17.60% | 10.92% | -22.14% | -35.35% | -39.95% |
Cost of Revenue | 1,979 | 1,380 | 1,614 | 1,405 | 1,959 | 2,912 |
Gross Profit | 748.9 | 646.51 | 845.18 | 811.61 | 888.27 | 1,492 |
Selling, General & Admin | 533.64 | 593.9 | 806.12 | 896.5 | 1,058 | 1,290 |
Operating Expenses | 554.31 | 607.8 | 812.5 | 896.5 | 1,058 | 1,290 |
Operating Income | 194.59 | 38.71 | 32.68 | -84.89 | -169.58 | 202.29 |
Interest Expense | -796.74 | -685.17 | -400.81 | -427 | -504.31 | -587.29 |
Interest & Investment Income | 44.4 | 45.01 | 35.9 | 42.79 | 43.27 | 37.84 |
Earnings From Equity Investments | -85.75 | -75.22 | 4.12 | 106.81 | 147.53 | 6.08 |
Other Non Operating Income (Expenses) | -828.81 | -826.55 | - | - | - | -0 |
EBT Excluding Unusual Items | -1,472 | -1,503 | -328.11 | -362.28 | -483.09 | -341.08 |
Gain (Loss) on Sale of Investments | -5.32 | -5.32 | - | - | - | - |
Gain (Loss) on Sale of Assets | 89.93 | -72.11 | -5.97 | - | - | - |
Asset Writedown | -287.84 | -287.84 | 65.71 | 19.96 | 134.48 | 39.12 |
Legal Settlements | -4.32 | -4.32 | -28.41 | -26.75 | - | - |
Pretax Income | -1,680 | -1,873 | -296.77 | -369.08 | -348.61 | -301.96 |
Income Tax Expense | 145 | 237.95 | 3.19 | -38.96 | 21.79 | 51.3 |
Earnings From Continuing Operations | -1,825 | -2,111 | -299.96 | -330.12 | -370.4 | -353.26 |
Minority Interest in Earnings | 0.18 | 0.84 | 1.05 | 0.81 | 0.49 | 0.19 |
Net Income | -1,825 | -2,110 | -298.91 | -329.32 | -369.91 | -353.07 |
Net Income to Common | -1,825 | -2,110 | -298.91 | -329.32 | -369.91 | -353.07 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 860 | 860 | 860 | 860 | 860 | 860 |
Shares Outstanding (Diluted) | 860 | 860 | 860 | 860 | 860 | 860 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | -2.12 | -2.45 | -0.35 | -0.38 | -0.43 | -0.41 |
EPS (Diluted) | -2.12 | -2.45 | -0.35 | -0.38 | -0.43 | -0.41 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 725.44 | -91.06 | -914.92 | -760.64 | 101.03 | 449.98 |
Free Cash Flow Per Share | 0.84 | -0.11 | -1.06 | -0.88 | 0.12 | 0.52 |
Gross Margin | 27.45% | 31.91% | 34.37% | 36.61% | 31.20% | 33.88% |
Operating Margin | 7.13% | 1.91% | 1.33% | -3.83% | -5.96% | 4.59% |
Profit Margin | -66.88% | -104.13% | -12.16% | -14.85% | -12.99% | -8.02% |
Free Cash Flow Margin | 26.59% | -4.49% | -37.21% | -34.31% | 3.55% | 10.22% |
EBITDA | 241.14 | 104.69 | 116.09 | 5.49 | -77.83 | 319.38 |
EBITDA Margin | 8.84% | 5.17% | 4.72% | 0.25% | -2.73% | 7.25% |
D&A For EBITDA | 46.55 | 65.98 | 83.41 | 90.38 | 91.75 | 117.09 |
EBIT | 194.59 | 38.71 | 32.68 | -84.89 | -169.58 | 202.29 |
EBIT Margin | 7.13% | 1.91% | 1.33% | -3.83% | -5.96% | 4.59% |
Revenue as Reported | 2,993 | 2,201 | 2,516 | 2,237 | 2,982 | 4,443 |
Advertising Expenses | - | 42.52 | 117.7 | 151.47 | 117.82 | 106.9 |