NR Instant Produce PCL (BKK:NRF)
Thailand
· Delayed Price · Currency is THB 0.4300
+0.1000 (30.30%)
Apr 29, 2025, 4:39 PM ICT
NR Instant Produce 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|
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 | 2017 - 2019 |
| Operating Revenue | 3,835 | 2,920 | 2,294 | 2,100 | 1,408 | Upgrade
|
| Other Revenue | 200.83 | 124.38 | 121.74 | 75.2 | 29.65 | Upgrade
|
| Revenue | 4,036 | 3,044 | 2,416 | 2,175 | 1,438 | Upgrade
|
| Revenue Growth (YoY) | 32.58% | 26.00% | 11.07% | 51.27% | 28.50% | Upgrade
|
| Cost of Revenue | 2,724 | 1,936 | 1,282 | 1,284 | 974.17 | Upgrade
|
| Gross Profit | 1,312 | 1,108 | 1,134 | 891.7 | 463.83 | Upgrade
|
| Selling, General & Admin | 1,258 | 933.76 | 878.39 | 632.17 | 256.69 | Upgrade
|
| Operating Expenses | 1,258 | 933.76 | 878.39 | 632.17 | 256.69 | Upgrade
|
| Operating Income | 53.92 | 174.63 | 256 | 259.53 | 207.14 | Upgrade
|
| Interest Expense | -159.59 | -158.62 | -95.63 | -63.83 | -45.73 | Upgrade
|
| Interest & Investment Income | 24.86 | 76.28 | 35.2 | 7.92 | 6.03 | Upgrade
|
| Earnings From Equity Investments | -118.13 | -28.4 | -72.65 | -53.39 | -15.32 | Upgrade
|
| Currency Exchange Gain (Loss) | 14.64 | 34.4 | -5.43 | 9.82 | 0.39 | Upgrade
|
| EBT Excluding Unusual Items | -184.3 | 98.29 | 117.5 | 160.06 | 152.51 | Upgrade
|
| Merger & Restructuring Charges | - | -17.06 | - | - | - | Upgrade
|
| Impairment of Goodwill | -93.39 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 435.35 | -89.44 | 203.55 | 133.19 | -0.88 | Upgrade
|
| Pretax Income | 157.65 | -8.21 | 321.05 | 293.25 | 151.63 | Upgrade
|
| Income Tax Expense | 78.11 | 46.12 | 53.46 | 71.8 | 27.24 | Upgrade
|
| Earnings From Continuing Operations | 79.54 | -54.33 | 267.59 | 221.45 | 124.39 | Upgrade
|
| Minority Interest in Earnings | -24.03 | -2.23 | 17.64 | -0.66 | - | Upgrade
|
| Net Income | 55.51 | -56.55 | 285.22 | 220.78 | 124.39 | Upgrade
|
| Net Income to Common | 55.51 | -56.55 | 285.22 | 220.78 | 124.39 | Upgrade
|
| Net Income Growth | - | - | 29.19% | 77.49% | 205.25% | Upgrade
|
| Shares Outstanding (Basic) | 1,418 | 1,418 | 1,418 | 1,412 | 1,179 | Upgrade
|
| Shares Outstanding (Diluted) | 1,418 | 1,418 | 1,418 | 1,412 | 1,179 | Upgrade
|
| Shares Change (YoY) | - | - | 0.41% | 19.73% | 9.91% | Upgrade
|
| EPS (Basic) | 0.04 | -0.04 | 0.20 | 0.16 | 0.11 | Upgrade
|
| EPS (Diluted) | 0.04 | -0.04 | 0.20 | 0.16 | 0.11 | Upgrade
|
| EPS Growth | - | - | 28.67% | 48.25% | 177.72% | Upgrade
|
| Free Cash Flow | 329.56 | -195.42 | -223.28 | 121.46 | 103.56 | Upgrade
|
| Free Cash Flow Per Share | 0.23 | -0.14 | -0.16 | 0.09 | 0.09 | Upgrade
|
| Dividend Per Share | - | - | 0.030 | 0.041 | 0.004 | Upgrade
|
| Dividend Growth | - | - | -26.83% | 925.00% | - | Upgrade
|
| Gross Margin | 32.52% | 36.41% | 46.95% | 40.99% | 32.26% | Upgrade
|
| Operating Margin | 1.34% | 5.74% | 10.60% | 11.93% | 14.41% | Upgrade
|
| Profit Margin | 1.38% | -1.86% | 11.80% | 10.15% | 8.65% | Upgrade
|
| Free Cash Flow Margin | 8.16% | -6.42% | -9.24% | 5.58% | 7.20% | Upgrade
|
| EBITDA | 215.8 | 325.99 | 422.41 | 408.81 | 292.26 | Upgrade
|
| EBITDA Margin | 5.35% | 10.71% | 17.48% | 18.79% | 20.32% | Upgrade
|
| D&A For EBITDA | 161.88 | 151.36 | 166.41 | 149.28 | 85.12 | Upgrade
|
| EBIT | 53.92 | 174.63 | 256 | 259.53 | 207.14 | Upgrade
|
| EBIT Margin | 1.34% | 5.74% | 10.60% | 11.93% | 14.41% | Upgrade
|
| Effective Tax Rate | 49.55% | - | 16.65% | 24.49% | 17.96% | Upgrade
|
| Revenue as Reported | 4,486 | 3,079 | 2,620 | 2,318 | 1,444 | Upgrade
|
Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.