Prodigy PCL (BKK:PDG)
Thailand · Delayed Price · Currency is THB 3.260
+0.040 (1.24%)
Aug 11, 2026, 10:26 AM ICT
Prodigy 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 |
Operating Revenue | 647.89 | 633.73 | 631.35 | 631.53 | 757.09 | 684.1 |
Other Revenue | 3.98 | 3.96 | 2.15 | 2.89 | 1.99 | 1.15 |
| 651.86 | 637.69 | 633.5 | 634.41 | 759.07 | 685.25 | |
Revenue Growth | 1.40% | 0.66% | -0.14% | -16.42% | 10.77% | 9.17% |
Cost of Revenue | 479.65 | 461.43 | 480.83 | 533.3 | 641.26 | 554.14 |
Gross Profit | 172.21 | 176.27 | 152.67 | 101.11 | 117.81 | 131.11 |
Selling, General & Admin | 70.37 | 67.25 | 63.08 | 67.16 | 64.47 | 60.51 |
Operating Expenses | 71.54 | 72.88 | 66.84 | 67.22 | 67.04 | 62.14 |
Operating Income | 100.67 | 103.39 | 85.84 | 33.89 | 50.77 | 68.97 |
Interest Expense | -0.3 | -0.31 | -0.33 | -0.33 | -0.35 | -0.31 |
Interest & Investment Income | 1.94 | 1.94 | 2.63 | 2.38 | 0.48 | 0.4 |
Pretax Income | 101.92 | 105.03 | 88.14 | 35.95 | 50.9 | 69.06 |
Income Tax Expense | 20.39 | 21.78 | 17.56 | 7.05 | 10.27 | 13.82 |
Net Income | 81.53 | 83.24 | 70.58 | 28.9 | 40.63 | 55.24 |
Net Income to Common | 81.53 | 83.24 | 70.58 | 28.9 | 40.63 | 55.24 |
Net Income Growth | 4.54% | 17.94% | 144.25% | -28.87% | -26.46% | -43.78% |
Shares Outstanding (Basic) | 297 | 297 | 297 | 297 | 297 | 297 |
Shares Outstanding (Diluted) | 297 | 297 | 297 | 297 | 297 | 297 |
Shares Change | 0.03% | - | - | - | - | - |
EPS (Basic) | 0.27 | 0.28 | 0.24 | 0.10 | 0.14 | 0.19 |
EPS (Diluted) | 0.27 | 0.28 | 0.24 | 0.10 | 0.14 | 0.19 |
EPS Growth | 4.50% | 17.94% | 144.25% | -28.87% | -26.46% | -43.78% |
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 | 85.61 | 102 | 78.8 | 60.95 | 16.34 | 128.31 |
Free Cash Flow Per Share | 0.29 | 0.34 | 0.27 | 0.20 | 0.06 | 0.43 |
Dividend Per Share | 0.280 | 0.280 | 0.240 | 0.090 | 0.130 | 0.164 |
Dividend Growth | 86.67% | 16.67% | 166.67% | -30.77% | -20.54% | -43.76% |
Gross Margin | 26.42% | 27.64% | 24.10% | 15.94% | 15.52% | 19.13% |
Operating Margin | 15.44% | 16.21% | 13.55% | 5.34% | 6.69% | 10.07% |
Profit Margin | 12.51% | 13.05% | 11.14% | 4.55% | 5.35% | 8.06% |
Free Cash Flow Margin | 13.13% | 16.00% | 12.44% | 9.61% | 2.15% | 18.72% |
EBITDA | 130.58 | 133.74 | 118.8 | 68.37 | 96.74 | 121.84 |
EBITDA Margin | 20.03% | 20.97% | 18.75% | 10.78% | 12.74% | 17.78% |
D&A For EBITDA | 29.91 | 30.34 | 32.96 | 34.48 | 45.96 | 52.86 |
EBIT | 100.67 | 103.39 | 85.84 | 33.89 | 50.77 | 68.97 |
EBIT Margin | 15.44% | 16.21% | 13.55% | 5.34% | 6.69% | 10.07% |
Effective Tax Rate | 20.01% | 20.74% | 19.92% | 19.61% | 20.18% | 20.01% |
Revenue as Reported | 651.86 | 637.69 | 633.5 | 634.41 | 759.07 | 685.25 |