Pioneer Motor PCL (BKK:PIMO)
Thailand · Delayed Price · Currency is THB 1.080
-0.010 (-0.92%)
Jun 15, 2026, 1:59 PM ICT
Pioneer Motor 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 | Mar '26 Mar 31, 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 |
| 1,012 | 1,013 | 1,162 | 958.88 | 1,195 | 990.91 | |
Revenue Growth (YoY) | -8.69% | -12.85% | 21.19% | -19.79% | 20.65% | 24.52% |
Cost of Revenue | 825.16 | 836.88 | 949.51 | 812.19 | 1,009 | 803.96 |
Gross Profit | 186.9 | 175.89 | 212.55 | 146.68 | 186.75 | 186.95 |
Selling, General & Admin | 105.11 | 103.99 | 108.04 | 97.04 | 111.79 | 101.77 |
Other Operating Expenses | -27.44 | -24.16 | -27.73 | -23.49 | -32.61 | -28.68 |
Operating Expenses | 77.67 | 79.83 | 80.31 | 73.55 | 79.18 | 73.09 |
Operating Income | 109.23 | 96.06 | 132.24 | 73.13 | 107.58 | 113.86 |
Interest Expense | -0.94 | -0.99 | -0.2 | -0.16 | -0.06 | -0.14 |
Currency Exchange Gain (Loss) | - | - | 3.41 | 2.73 | 13.24 | 10.52 |
EBT Excluding Unusual Items | 108.29 | 95.07 | 135.46 | 75.7 | 120.76 | 124.25 |
Gain (Loss) on Sale of Investments | 3.94 | 3.94 | 5.94 | 2.17 | -0.01 | 0.47 |
Pretax Income | 112.24 | 99.02 | 141.4 | 77.86 | 120.74 | 124.72 |
Income Tax Expense | 22.23 | 19.02 | 27.84 | 4.28 | 15.47 | 22.63 |
Net Income | 90.01 | 80 | 113.56 | 73.58 | 105.27 | 102.09 |
Net Income to Common | 90.01 | 80 | 113.56 | 73.58 | 105.27 | 102.09 |
Net Income Growth | -4.48% | -29.55% | 54.34% | -30.10% | 3.12% | 28.52% |
Shares Outstanding (Basic) | 760 | 741 | 758 | 731 | 646 | 616 |
Shares Outstanding (Diluted) | 760 | 741 | 758 | 731 | 707 | 709 |
Shares Change (YoY) | 2.32% | -2.14% | 3.69% | 3.29% | -0.28% | 15.07% |
EPS (Basic) | 0.12 | 0.11 | 0.15 | 0.10 | 0.16 | 0.17 |
EPS (Diluted) | 0.12 | 0.11 | 0.15 | 0.10 | 0.15 | 0.14 |
EPS Growth | -6.64% | -28.01% | 48.85% | -32.41% | 3.47% | 11.75% |
Free Cash Flow | 127.33 | 130.35 | 133.31 | 41.85 | -28.45 | -89.91 |
Free Cash Flow Per Share | 0.17 | 0.18 | 0.18 | 0.06 | -0.04 | -0.13 |
Dividend Per Share | 0.049 | 0.049 | 0.075 | 0.040 | 0.062 | 0.063 |
Dividend Growth | -34.67% | -34.67% | 87.50% | -35.48% | -1.59% | 21.15% |
Gross Margin | 18.47% | 17.37% | 18.29% | 15.30% | 15.62% | 18.87% |
Operating Margin | 10.79% | 9.49% | 11.38% | 7.63% | 9.00% | 11.49% |
Profit Margin | 8.89% | 7.90% | 9.77% | 7.67% | 8.81% | 10.30% |
Free Cash Flow Margin | 12.58% | 12.87% | 11.47% | 4.36% | -2.38% | -9.07% |
EBITDA | 143.04 | 130.06 | 167.51 | 107.79 | 139.32 | 141.21 |
EBITDA Margin | 14.13% | 12.84% | 14.41% | 11.24% | 11.65% | 14.25% |
D&A For EBITDA | 33.8 | 34 | 35.27 | 34.66 | 31.74 | 27.35 |
EBIT | 109.23 | 96.06 | 132.24 | 73.13 | 107.58 | 113.86 |
EBIT Margin | 10.79% | 9.49% | 11.38% | 7.63% | 9.00% | 11.49% |
Effective Tax Rate | 19.81% | 19.21% | 19.69% | 5.50% | 12.81% | 18.14% |