More Return PCL (BKK:MORE)
Thailand
· Delayed Price · Currency is THB 0.0300
+0.0100 (50.00%)
May 16, 2025, 4:28 PM ICT
More Return 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Operating Revenue | 83.67 | 82.67 | 62.4 | 101.26 | 127.73 | 27.62 | Upgrade
|
| Other Revenue | 21.63 | 22.72 | 15.99 | 13.29 | 16 | 14.65 | Upgrade
|
| Revenue | 105.3 | 105.39 | 78.38 | 114.55 | 143.73 | 42.27 | Upgrade
|
| Revenue Growth (YoY) | 24.69% | 34.46% | -31.57% | -20.30% | 240.03% | 4.85% | Upgrade
|
| Cost of Revenue | 121.56 | 117.83 | 40.7 | 74.47 | 99.43 | 23.48 | Upgrade
|
| Gross Profit | -16.26 | -12.44 | 37.68 | 40.09 | 44.3 | 18.79 | Upgrade
|
| Selling, General & Admin | 15.48 | 16.72 | 41.67 | 44.82 | 42.58 | 35.7 | Upgrade
|
| Other Operating Expenses | - | - | - | - | -99.29 | - | Upgrade
|
| Operating Expenses | 213.17 | 214.41 | 273.39 | 44.82 | -62.38 | 45.02 | Upgrade
|
| Operating Income | -229.43 | -226.85 | -235.72 | -4.73 | 106.68 | -26.23 | Upgrade
|
| Interest Expense | - | -0 | -0.02 | -4.46 | -2.69 | -1.96 | Upgrade
|
| Interest & Investment Income | 0 | - | - | - | - | - | Upgrade
|
| Earnings From Equity Investments | - | - | - | -2.5 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -19.3 | -19.3 | - | 25.66 | - | -11.68 | Upgrade
|
| EBT Excluding Unusual Items | -248.73 | -246.15 | -235.73 | 13.97 | 103.98 | -39.87 | Upgrade
|
| Gain (Loss) on Sale of Investments | -50.02 | -37.73 | 6.42 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 1,055 | - | Upgrade
|
| Asset Writedown | -7.65 | -7.65 | 4.3 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | - | -8.87 | Upgrade
|
| Pretax Income | -306.4 | -291.53 | -225.01 | 13.97 | 1,158 | -48.73 | Upgrade
|
| Income Tax Expense | 2.99 | 3.16 | 3.33 | 1.96 | 0.79 | 0.04 | Upgrade
|
| Earnings From Continuing Operations | -309.39 | -294.69 | -228.34 | 12.01 | 1,158 | -48.78 | Upgrade
|
| Net Income to Company | -309.39 | -294.69 | -228.34 | 12.01 | 1,158 | -48.78 | Upgrade
|
| Minority Interest in Earnings | 113.95 | 113.82 | 90.67 | 1.9 | 0.97 | 1.55 | Upgrade
|
| Net Income | -195.44 | -180.87 | -137.67 | 13.91 | 1,159 | -47.22 | Upgrade
|
| Net Income to Common | -195.44 | -180.87 | -137.67 | 13.91 | 1,159 | -47.22 | Upgrade
|
| Net Income Growth | - | - | - | -98.80% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 7,177 | 7,177 | 7,177 | 6,587 | 6,531 | 6,531 | Upgrade
|
| Shares Outstanding (Diluted) | 7,177 | 7,177 | 7,177 | 6,587 | 6,531 | 6,531 | Upgrade
|
| Shares Change (YoY) | - | - | 8.95% | 0.86% | - | - | Upgrade
|
| EPS (Basic) | -0.03 | -0.03 | -0.02 | 0.00 | 0.18 | -0.01 | Upgrade
|
| EPS (Diluted) | -0.03 | -0.03 | -0.02 | 0.00 | 0.18 | -0.01 | Upgrade
|
| EPS Growth | - | - | - | -98.81% | - | - | Upgrade
|
| Free Cash Flow | -124.12 | -163.41 | -24.1 | -72.63 | -35.28 | -57.95 | Upgrade
|
| Free Cash Flow Per Share | -0.02 | -0.02 | -0.00 | -0.01 | -0.01 | -0.01 | Upgrade
|
| Gross Margin | -15.44% | -11.80% | 48.07% | 34.99% | 30.82% | 44.45% | Upgrade
|
| Operating Margin | -217.88% | -215.24% | -300.72% | -4.13% | 74.22% | -62.05% | Upgrade
|
| Profit Margin | -185.60% | -171.61% | -175.64% | 12.14% | 806.16% | -111.72% | Upgrade
|
| Free Cash Flow Margin | -117.87% | -155.05% | -30.75% | -63.40% | -24.54% | -137.11% | Upgrade
|
| EBITDA | -214.13 | -214.09 | -224.43 | 5.77 | 114.74 | -23.37 | Upgrade
|
| EBITDA Margin | -203.35% | -203.13% | -286.33% | 5.04% | 79.83% | -55.28% | Upgrade
|
| D&A For EBITDA | 15.3 | 12.77 | 11.28 | 10.51 | 8.07 | 2.86 | Upgrade
|
| EBIT | -229.43 | -226.85 | -235.72 | -4.73 | 106.68 | -26.23 | Upgrade
|
| EBIT Margin | -217.88% | -215.24% | - | -4.13% | 74.22% | -62.05% | Upgrade
|
| Effective Tax Rate | - | - | - | 14.01% | 0.07% | - | Upgrade
|
| Revenue as Reported | 98.98 | 105.39 | 89.1 | 140.21 | 1,298 | 42.27 | Upgrade
|
Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.