Plan B Media PCL (BKK:PLANB)
Thailand · Delayed Price · Currency is THB 6.65
+0.20 (3.10%)
Aug 18, 2026, 12:29 PM ICT
Plan B Media 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 | 10,080 | 9,528 | 9,138 | 8,365 | 6,590 | 4,443 |
Other Revenue | 113.42 | 58.64 | 82.11 | 80.96 | 92.64 | 55.97 |
| 10,194 | 9,587 | 9,220 | 8,446 | 6,683 | 4,499 | |
Revenue Growth | 6.70% | 3.98% | 9.16% | 26.39% | 48.53% | 19.48% |
Cost of Revenue | 6,860 | 6,458 | 6,393 | 5,861 | 4,785 | 3,800 |
Gross Profit | 3,334 | 3,129 | 2,827 | 2,585 | 1,898 | 699.09 |
Selling, General & Admin | 1,332 | 1,237 | 1,213 | 1,137 | 827.05 | 563.28 |
Operating Expenses | 1,332 | 1,237 | 1,213 | 1,137 | 827.05 | 563.28 |
Operating Income | 2,002 | 1,891 | 1,614 | 1,448 | 1,071 | 135.81 |
Interest Expense | -224.56 | -229.56 | -227.1 | -234.33 | -175.92 | -188.55 |
Interest & Investment Income | - | 22.98 | 18.17 | - | - | - |
Earnings From Equity Investments | 19.6 | 12.7 | 6.79 | -5.04 | -13.46 | -27.8 |
Other Non Operating Income (Expenses) | -0 | -0 | -0 | 0 | 23.53 | 108.36 |
EBT Excluding Unusual Items | 1,797 | 1,697 | 1,412 | 1,209 | 904.92 | 27.83 |
Impairment of Goodwill | - | - | - | -15 | - | - |
Asset Writedown | -19.49 | - | - | - | - | -20.05 |
Pretax Income | 1,778 | 1,697 | 1,412 | 1,194 | 904.92 | 7.78 |
Income Tax Expense | 378.94 | 362.96 | 307.05 | 246.62 | 209.38 | 18.19 |
Earnings From Continuing Operations | 1,399 | 1,334 | 1,105 | 947.31 | 695.54 | -10.41 |
Minority Interest in Earnings | -252 | -229.12 | -54.23 | -36.06 | -9.67 | 74.45 |
Net Income | 1,147 | 1,105 | 1,050 | 911.25 | 685.87 | 64.04 |
Net Income to Common | 1,147 | 1,105 | 1,050 | 911.25 | 685.87 | 64.04 |
Net Income Growth | 7.40% | 5.23% | 15.27% | 32.86% | 971.03% | -54.33% |
Shares Outstanding (Basic) | 4,448 | 4,439 | 4,290 | 4,282 | 4,250 | 3,984 |
Shares Outstanding (Diluted) | 4,448 | 4,439 | 4,290 | 4,292 | 4,250 | 3,984 |
Shares Change | 0.48% | 3.49% | -0.07% | 0.99% | 6.69% | 0.04% |
EPS (Basic) | 0.26 | 0.25 | 0.24 | 0.21 | 0.16 | 0.02 |
EPS (Diluted) | 0.25 | 0.25 | 0.24 | 0.21 | 0.16 | 0.02 |
EPS Growth | 3.97% | 1.69% | 15.34% | 31.57% | 903.88% | -54.35% |
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 | 3,580 | 3,487 | 2,434 | 2,365 | 2,256 | 769.89 |
Free Cash Flow Per Share | 0.81 | 0.79 | 0.57 | 0.55 | 0.53 | 0.19 |
Dividend Per Share | 0.211 | 0.211 | 0.117 | 0.075 | 0.070 | - |
Dividend Growth | 80.88% | 80.88% | 55.88% | 6.71% | -49.57% | - |
Gross Margin | 32.70% | 32.63% | 30.66% | 30.61% | 28.40% | 15.54% |
Operating Margin | 19.64% | 19.73% | 17.50% | 17.15% | 16.02% | 3.02% |
Profit Margin | 11.25% | 11.53% | 11.39% | 10.79% | 10.26% | 1.42% |
Free Cash Flow Margin | 35.12% | 36.37% | 26.40% | 28.00% | 33.76% | 17.11% |
EBITDA | 3,523 | 2,983 | 2,638 | 2,457 | 2,024 | 828.23 |
EBITDA Margin | 34.56% | 31.12% | 28.62% | 29.10% | 30.29% | 18.41% |
D&A For EBITDA | 1,520 | 1,092 | 1,025 | 1,009 | 953.55 | 692.42 |
EBIT | 2,002 | 1,891 | 1,614 | 1,448 | 1,071 | 135.81 |
EBIT Margin | 19.64% | 19.73% | 17.50% | 17.15% | 16.02% | 3.02% |
Effective Tax Rate | 21.32% | 21.38% | 21.75% | 20.66% | 23.14% | 233.79% |
Revenue as Reported | 10,167 | 9,610 | 9,238 | 8,446 | 6,706 | 4,607 |
Advertising Expenses | - | 109.82 | 105.06 | 101.36 | 47.56 | 40.89 |