Mother Marketing PCL (BKK:MOTHER)
Thailand
· Delayed Price · Currency is THB 0.8800
+0.0300 (3.53%)
At close: May 16, 2025, 4:30 PM ICT
Mother Marketing PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|
Period Ending | 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 | 1,315 | 1,249 | 1,193 | 1,119 | 1,024 |
| Other Revenue | 3.02 | 2.27 | 1.56 | 2.63 | 2.46 |
| Revenue | 1,318 | 1,251 | 1,194 | 1,122 | 1,026 |
| Revenue Growth (YoY) | 5.38% | 4.74% | 6.46% | 9.30% | - |
| Cost of Revenue | 1,144 | 1,083 | 1,042 | 984.29 | 904.15 |
| Gross Profit | 174.04 | 168.04 | 152.69 | 137.6 | 122.29 |
| Selling, General & Admin | 139.98 | 136.86 | 126.7 | 107.23 | 96.94 |
| Other Operating Expenses | -1.18 | -1.94 | -1.16 | -1.19 | -1.4 |
| Operating Expenses | 138.67 | 135.36 | 125.53 | 106.17 | 96.31 |
| Operating Income | 35.37 | 32.68 | 27.15 | 31.43 | 25.98 |
| Interest Expense | -11.25 | -12.45 | -9.95 | -8.35 | -8.62 |
| Interest & Investment Income | 0.03 | 0.02 | - | - | - |
| Other Non Operating Income (Expenses) | -0.33 | - | 0.7 | - | - |
| EBT Excluding Unusual Items | 23.83 | 20.25 | 17.91 | 23.08 | 17.37 |
| Gain (Loss) on Sale of Assets | 4.7 | - | - | - | 0.44 |
| Asset Writedown | - | - | - | 0.73 | -0.73 |
| Pretax Income | 28.52 | 20.25 | 17.91 | 23.81 | 17.07 |
| Income Tax Expense | 5.77 | 4.26 | 4.07 | 5.38 | 3.6 |
| Net Income | 22.75 | 15.99 | 13.84 | 18.44 | 13.48 |
| Net Income to Common | 22.75 | 15.99 | 13.84 | 18.44 | 13.48 |
| Net Income Growth | 42.27% | 15.54% | -24.93% | 36.82% | - |
| Shares Outstanding (Basic) | 200 | 200 | 171 | 112 | 100 |
| Shares Outstanding (Diluted) | 200 | 200 | 171 | 112 | 100 |
| Shares Change (YoY) | - | 17.03% | 52.07% | 12.38% | - |
| EPS (Basic) | 0.11 | 0.08 | 0.08 | 0.16 | 0.13 |
| EPS (Diluted) | 0.11 | 0.08 | 0.08 | 0.16 | 0.13 |
| EPS Growth | 42.27% | -1.27% | -50.64% | 21.75% | - |
| Free Cash Flow | 49.25 | 53.95 | 1.6 | -20.34 | 10.53 |
| Free Cash Flow Per Share | 0.25 | 0.27 | 0.01 | -0.18 | 0.10 |
| Dividend Per Share | 0.160 | - | 0.205 | 0.110 | - |
| Dividend Growth | - | - | 86.36% | - | - |
| Gross Margin | 13.20% | 13.43% | 12.78% | 12.26% | 11.91% |
| Operating Margin | 2.68% | 2.61% | 2.27% | 2.80% | 2.53% |
| Profit Margin | 1.73% | 1.28% | 1.16% | 1.64% | 1.31% |
| Free Cash Flow Margin | 3.74% | 4.31% | 0.13% | -1.81% | 1.03% |
| EBITDA | 49.13 | 46.69 | 41.37 | 43.99 | 40.05 |
| EBITDA Margin | 3.73% | 3.73% | 3.46% | 3.92% | 3.90% |
| D&A For EBITDA | 13.75 | 14.01 | 14.22 | 12.56 | 14.07 |
| EBIT | 35.37 | 32.68 | 27.15 | 31.43 | 25.98 |
| EBIT Margin | 2.68% | 2.61% | 2.27% | 2.80% | 2.53% |
| Effective Tax Rate | 20.24% | 21.02% | 22.71% | 22.58% | 21.06% |
| Revenue as Reported | 1,324 | 1,253 | 1,195 | 1,123 | 1,028 |
| Advertising Expenses | - | - | - | 0.65 | 2.27 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.