Panelesmatic Solutions PCL (BKK:PANEL)
Thailand · Delayed Price · Currency is THB 1.230
0.00 (0.00%)
At close: Oct 12, 2026
BKK:PANEL 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 |
| 120.56 | 147.39 | 149.12 | 132.16 | 110.2 | 68.84 | |
Revenue Growth | -30.83% | -1.16% | 12.83% | 19.92% | 60.08% | - |
Cost of Revenue | 80.87 | 100.78 | 94.47 | 81.74 | 67.84 | 42.69 |
Gross Profit | 39.7 | 46.6 | 54.64 | 50.41 | 42.36 | 26.15 |
Selling, General & Admin | 30.9 | 29.06 | 31.6 | 27.46 | 22.48 | 13.41 |
Other Operating Expenses | -1.52 | -2.29 | -2.13 | -0.51 | -0.51 | -1.24 |
Operating Expenses | 29.38 | 26.77 | 29.47 | 26.94 | 21.97 | 12.17 |
Operating Income | 10.32 | 19.83 | 25.17 | 23.47 | 20.39 | 13.98 |
Interest Expense | -0.4 | -0.39 | -0.14 | -0.72 | -0.03 | -0.01 |
Pretax Income | 9.92 | 19.45 | 25.03 | 22.75 | 20.36 | 13.97 |
Income Tax Expense | 2.44 | 4.35 | 5 | 4.71 | 4.43 | 3.01 |
Earnings From Continuing Operations | 7.48 | 15.09 | 20.03 | 18.03 | 15.94 | 10.96 |
Minority Interest in Earnings | - | - | - | - | - | -0.02 |
Net Income | 7.48 | 15.09 | 20.03 | 18.03 | 15.94 | 10.95 |
Net Income to Common | 7.48 | 15.09 | 20.03 | 18.03 | 15.94 | 10.95 |
Net Income Growth | -70.49% | -24.63% | 11.04% | 13.17% | 45.56% | - |
Shares Outstanding (Basic) | 190 | 190 | 183 | 140 | 129 | 11 |
Shares Outstanding (Diluted) | 190 | 190 | 183 | 140 | 129 | 11 |
Shares Change | -0.16% | 3.65% | 30.93% | 8.49% | 1028.68% | - |
EPS (Basic) | 0.04 | 0.08 | 0.11 | 0.13 | 0.12 | 0.96 |
EPS (Diluted) | 0.04 | 0.08 | 0.11 | 0.13 | 0.12 | 0.96 |
EPS Growth | -70.45% | -27.29% | -15.19% | 4.31% | -87.10% | - |
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 | -56.51 | -74.15 | 14.73 | -5.04 | 2.97 | -8.58 |
Free Cash Flow Per Share | -0.30 | -0.39 | 0.08 | -0.04 | 0.02 | -0.75 |
Dividend Per Share | 0.033 | 0.033 | 0.020 | 0.040 | - | - |
Dividend Growth | 65.00% | 65.00% | -50.00% | - | - | - |
Gross Margin | 32.93% | 31.62% | 36.65% | 38.15% | 38.44% | 37.98% |
Operating Margin | 8.56% | 13.46% | 16.88% | 17.76% | 18.50% | 20.30% |
Profit Margin | 6.21% | 10.24% | 13.43% | 13.65% | 14.46% | 15.90% |
Free Cash Flow Margin | -46.87% | -50.31% | 9.88% | -3.82% | 2.70% | -12.46% |
EBITDA | 15.79 | 23.7 | 29.37 | 28.11 | 24.62 | 16.62 |
EBITDA Margin | 13.10% | 16.08% | 19.70% | 21.27% | 22.34% | 24.14% |
D&A For EBITDA | 5.48 | 3.87 | 4.2 | 4.64 | 4.23 | 2.64 |
EBIT | 10.32 | 19.83 | 25.17 | 23.47 | 20.39 | 13.98 |
EBIT Margin | 8.56% | 13.46% | 16.88% | 17.76% | 18.50% | 20.30% |
Effective Tax Rate | 24.57% | 22.39% | 19.98% | 20.72% | 21.74% | 21.52% |
Revenue as Reported | 120.56 | 147.39 | 149.12 | 132.16 | - | - |