Pioneer Motor PCL (BKK:PIMO)

United States Steel Income Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,108	1,162	958.88	1,195	990.91	795.76
Revenue Growth (YoY)	8.53%	21.19%	-19.79%	20.65%	24.52%	23.23%
Cost of Revenue	915.78	949.51	812.19	1,009	803.96	637.25
Gross Profit	192.63	212.55	146.68	186.75	186.95	158.51
Selling, General & Admin	107.42	108.04	97.04	111.79	101.77	94.69
Other Operating Expenses	-25.25	-27.73	-23.49	-32.61	-28.68	-14.04
Operating Expenses	82.16	80.31	73.55	79.18	73.09	80.64
Operating Income	110.47	132.24	73.13	107.58	113.86	77.87
Interest Expense	-0.39	-0.2	-0.16	-0.06	-0.14	-0.35
Currency Exchange Gain (Loss)	0.48	3.41	2.73	13.24	10.52	1.88
EBT Excluding Unusual Items	110.55	135.46	75.7	120.76	124.25	79.4
Gain (Loss) on Sale of Investments	6.08	5.94	2.17	-0.01	0.47	1.06
Pretax Income	116.63	141.4	77.86	120.74	124.72	80.46
Income Tax Expense	22.41	27.84	4.28	15.47	22.63	1.02
Net Income	94.23	113.56	73.58	105.27	102.09	79.44
Net Income to Common	94.23	113.56	73.58	105.27	102.09	79.44
Net Income Growth	-4.89%	54.34%	-30.10%	3.12%	28.52%	178.96%
Shares Outstanding (Basic)	757	758	731	646	616	616
Shares Outstanding (Diluted)	757	758	731	707	709	616
Shares Change (YoY)	1.10%	3.69%	3.29%	-0.28%	15.07%	5.26%
EPS (Basic)	0.12	0.15	0.10	0.16	0.17	0.13
EPS (Diluted)	0.12	0.15	0.10	0.15	0.14	0.13
EPS Growth	-5.78%	48.85%	-32.41%	3.47%	11.75%	163.14%
Free Cash Flow	92.24	133.31	41.85	-28.45	-89.91	99.63
Free Cash Flow Per Share	0.12	0.18	0.06	-0.04	-0.13	0.16
Dividend Per Share	0.075	0.075	0.040	0.062	0.063	0.052
Dividend Growth	87.50%	87.50%	-35.48%	-1.59%	21.15%	188.89%
Gross Margin	17.38%	18.29%	15.30%	15.62%	18.87%	19.92%
Operating Margin	9.97%	11.38%	7.63%	9.00%	11.49%	9.79%
Profit Margin	8.50%	9.77%	7.67%	8.81%	10.30%	9.98%
Free Cash Flow Margin	8.32%	11.47%	4.36%	-2.38%	-9.07%	12.52%
EBITDA	145.5	167.51	107.79	139.32	141.21	102.79
EBITDA Margin	13.13%	14.41%	11.24%	11.65%	14.25%	12.92%
D&A For EBITDA	35.04	35.27	34.66	31.74	27.35	24.92
EBIT	110.47	132.24	73.13	107.58	113.86	77.87
EBIT Margin	9.97%	11.38%	7.63%	9.00%	11.49%	9.79%
Effective Tax Rate	19.21%	19.69%	5.50%	12.81%	18.14%	1.27%

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.