Noble Development PCL (BKK:NOBLE)
Thailand · Delayed Price · Currency is THB 1.490
-0.040 (-2.61%)
Sep 2, 2026, 4:37 PM ICT
Noble 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 |
| 6,133 | 6,930 | 10,995 | 9,054 | 8,215 | 6,827 | |
Revenue Growth | -37.86% | -36.97% | 21.44% | 10.21% | 20.32% | -36.33% |
Cost of Revenue | 5,127 | 5,554 | 8,751 | 6,769 | 6,130 | 4,572 |
Gross Profit | 1,005 | 1,376 | 2,244 | 2,285 | 2,086 | 2,255 |
Selling, General & Admin | 1,652 | 1,616 | 1,659 | 1,571 | 1,595 | 1,668 |
Operating Expenses | 1,768 | 1,746 | 1,680 | 1,571 | 1,595 | 1,668 |
Operating Income | -763 | -369.9 | 564.18 | 713.66 | 490.7 | 587.36 |
Interest Expense | -587.13 | -442.18 | -451.11 | -472.02 | -359.62 | -244.83 |
Interest & Investment Income | 214.63 | 214.63 | 175.73 | 125.96 | 85.02 | 40.22 |
Earnings From Equity Investments | 65.22 | -49.12 | -5.41 | -221.39 | -153.85 | -19.36 |
Currency Exchange Gain (Loss) | 4.48 | 4.48 | 9.28 | 6.32 | 9.76 | -2.09 |
Other Non Operating Income (Expenses) | 375.64 | 412.02 | 336.03 | 798.38 | 378.16 | 562.04 |
EBT Excluding Unusual Items | -690.16 | -230.06 | 628.7 | 950.92 | 450.17 | 923.32 |
Merger & Restructuring Charges | - | - | -1.72 | - | - | - |
Gain (Loss) on Sale of Investments | 77.62 | 77.62 | 5.49 | 260.99 | 139.79 | 12.09 |
Gain (Loss) on Sale of Assets | 838.05 | 838.05 | 0.27 | 0.24 | - | - |
Asset Writedown | 10.1 | 6.4 | -10.35 | -11.68 | 7.47 | 241.21 |
Other Unusual Items | 32.23 | 32.23 | 61.21 | - | - | - |
Pretax Income | 267.84 | 724.23 | 683.62 | 1,200 | 597.44 | 1,177 |
Income Tax Expense | 86.73 | 145.94 | 255.83 | 289.78 | 142.41 | 244.74 |
Earnings From Continuing Operations | 181.11 | 578.29 | 427.78 | 910.68 | 455.02 | 931.88 |
Minority Interest in Earnings | 15.78 | 14.85 | 3.77 | -0.25 | -0.08 | -0.1 |
Net Income | 196.89 | 593.14 | 431.55 | 910.43 | 454.94 | 931.78 |
Net Income to Common | 196.89 | 593.14 | 431.55 | 910.43 | 454.94 | 931.78 |
Net Income Growth | -23.02% | 37.44% | -52.60% | 100.12% | -51.18% | -50.39% |
Shares Outstanding (Basic) | 1,369 | 1,369 | 1,369 | 1,369 | 1,369 | 1,369 |
Shares Outstanding (Diluted) | 1,369 | 1,369 | 1,369 | 1,369 | 1,369 | 1,370 |
Shares Change | - | - | - | - | -0.03% | 0.03% |
EPS (Basic) | 0.14 | 0.43 | 0.32 | 0.66 | 0.33 | 0.68 |
EPS (Diluted) | 0.14 | 0.43 | 0.32 | 0.66 | 0.33 | 0.68 |
EPS Growth | -25.04% | 36.45% | -52.25% | 100.00% | -51.47% | -50.42% |
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 | 1,904 | 1,695 | 2,057 | -1,731 | -938.74 | -1,181 |
Free Cash Flow Per Share | 1.39 | 1.24 | 1.50 | -1.26 | -0.69 | -0.86 |
Dividend Per Share | - | - | 0.189 | 0.399 | 0.200 | 0.430 |
Dividend Growth | - | - | -52.63% | 99.50% | -53.49% | -50.58% |
Gross Margin | 16.39% | 19.86% | 20.41% | 25.24% | 25.39% | 33.03% |
Operating Margin | -12.44% | -5.34% | 5.13% | 7.88% | 5.97% | 8.60% |
Profit Margin | 3.21% | 8.56% | 3.92% | 10.06% | 5.54% | 13.65% |
Free Cash Flow Margin | 31.05% | 24.46% | 18.71% | -19.12% | -11.43% | -17.30% |
EBITDA | -701.22 | -311.82 | 599.65 | 785.08 | 596.43 | 664.9 |
EBITDA Margin | -11.43% | -4.50% | 5.45% | 8.67% | 7.26% | 9.74% |
D&A For EBITDA | 61.78 | 58.08 | 35.47 | 71.42 | 105.73 | 77.55 |
EBIT | -763 | -369.9 | 564.18 | 713.66 | 490.7 | 587.36 |
EBIT Margin | -12.44% | -5.34% | 5.13% | 7.88% | 5.97% | 8.60% |
Effective Tax Rate | 32.38% | 20.15% | 37.42% | 24.14% | 23.84% | 20.80% |
Advertising Expenses | - | 118.37 | 169.38 | 237.99 | 410.95 | 579.06 |