Mud & Hound PCL (BKK:MUD)
Thailand · Delayed Price · Currency is THB 0.6400
0.00 (0.00%)
Jun 2, 2026, 3:15 PM ICT
Mud & Hound 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 | 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 | Dec '21 Dec 31, 2021 |
Operating Revenue | 2,182 | 2,334 | 3,002 | 3,449 | 3,062 | 2,170 |
Other Revenue | 124.13 | 82.13 | 76.45 | 83.47 | 106.25 | 146.8 |
| 2,306 | 2,416 | 3,078 | 3,533 | 3,168 | 2,316 | |
Revenue Growth (YoY) | -21.53% | -21.51% | -12.87% | 11.50% | 36.78% | 0.04% |
Cost of Revenue | 888.58 | 942.44 | 1,171 | 1,403 | 1,225 | 848.65 |
Gross Profit | 1,418 | 1,474 | 1,908 | 2,130 | 1,944 | 1,468 |
Selling, General & Admin | 1,667 | 1,742 | 1,949 | 2,038 | 1,854 | 1,485 |
Other Operating Expenses | 455.61 | 373.98 | 121.69 | - | - | - |
Operating Expenses | 2,123 | 2,116 | 2,071 | 2,038 | 1,854 | 1,485 |
Operating Income | -704.96 | -642.34 | -163.23 | 91.64 | 89.4 | -17.23 |
Interest Expense | -148.75 | -146.36 | -130.78 | -125.31 | -112.85 | -98.75 |
Currency Exchange Gain (Loss) | 1.71 | 23.1 | -44.33 | 19.65 | - | - |
EBT Excluding Unusual Items | -855.45 | -765.6 | -338.33 | -14.02 | -23.45 | -115.98 |
Pretax Income | -855.45 | -765.6 | -338.33 | -14.02 | -23.45 | -115.98 |
Income Tax Expense | -50.62 | -41.13 | -4.68 | 20.63 | -27.14 | -4.73 |
Earnings From Continuing Operations | -804.84 | -724.47 | -333.65 | -34.65 | 3.69 | -111.25 |
Minority Interest in Earnings | 45.57 | 52.28 | 27.39 | 22.57 | 20.42 | 10.15 |
Net Income | -759.27 | -672.19 | -306.26 | -12.08 | 24.11 | -101.1 |
Net Income to Common | -759.27 | -672.19 | -306.26 | -12.08 | 24.11 | -101.1 |
Shares Outstanding (Basic) | 1,051 | 1,053 | 1,053 | 1,053 | 1,053 | 1,052 |
Shares Outstanding (Diluted) | 1,051 | 1,053 | 1,053 | 1,053 | 1,053 | 1,052 |
Shares Change (YoY) | -0.36% | - | - | - | 0.14% | -0.14% |
EPS (Basic) | -0.72 | -0.64 | -0.29 | -0.01 | 0.02 | -0.10 |
EPS (Diluted) | -0.72 | -0.64 | -0.29 | -0.01 | 0.02 | -0.10 |
Free Cash Flow | 293.34 | 323.6 | 268.98 | 413.25 | 160.95 | 198.27 |
Free Cash Flow Per Share | 0.28 | 0.31 | 0.26 | 0.39 | 0.15 | 0.19 |
Gross Margin | 61.47% | 60.99% | 61.97% | 60.28% | 61.35% | 63.36% |
Operating Margin | -30.57% | -26.59% | -5.30% | 2.59% | 2.82% | -0.74% |
Profit Margin | -32.92% | -27.82% | -9.95% | -0.34% | 0.76% | -4.36% |
Free Cash Flow Margin | 12.72% | 13.39% | 8.74% | 11.70% | 5.08% | 8.56% |
EBITDA | -592.55 | -514.94 | -21.65 | 232.09 | 229.67 | 120.92 |
EBITDA Margin | -25.69% | -21.31% | -0.70% | 6.57% | 7.25% | 5.22% |
D&A For EBITDA | 112.41 | 127.4 | 141.58 | 140.45 | 140.28 | 138.15 |
EBIT | -704.96 | -642.34 | -163.23 | 91.64 | 89.4 | -17.23 |
EBIT Margin | -30.57% | -26.59% | -5.30% | 2.59% | 2.82% | -0.74% |
Revenue as Reported | 2,308 | 2,439 | 3,078 | 3,552 | 3,168 | 2,316 |