Primo Service Solutions PCL (BKK:PRI)
Thailand
· Delayed Price · Currency is THB 5.15
-0.10 (-1.90%)
Mar 7, 2025, 4:27 PM ICT
BKK:PRI Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2018 |
| Operating Revenue | 1,604 | 1,913 | 913.48 | 485.56 | 265.43 | Upgrade
|
| Other Revenue | 33.02 | 3.05 | 1.13 | 4.01 | 1.09 | Upgrade
|
| Revenue | 1,637 | 1,916 | 914.61 | 489.56 | 266.51 | Upgrade
|
| Revenue Growth (YoY) | -14.55% | 109.48% | 86.82% | 83.69% | 5.72% | Upgrade
|
| Cost of Revenue | 1,058 | 1,322 | 519.8 | 288.24 | 157.49 | Upgrade
|
| Gross Profit | 579.06 | 593.94 | 394.8 | 201.33 | 109.02 | Upgrade
|
| Selling, General & Admin | 221.37 | 138.5 | 87.42 | 54.14 | 52.54 | Upgrade
|
| Operating Expenses | 221.37 | 138.5 | 87.42 | 54.14 | 52.54 | Upgrade
|
| Operating Income | 357.69 | 455.44 | 307.39 | 147.18 | 56.48 | Upgrade
|
| Interest Expense | -8.53 | -4.9 | -0.42 | -0.51 | -0.53 | Upgrade
|
| Interest & Investment Income | 7.28 | 11.78 | 0.3 | 0.03 | 0.12 | Upgrade
|
| EBT Excluding Unusual Items | 356.44 | 462.32 | 307.27 | 146.7 | 56.07 | Upgrade
|
| Gain (Loss) on Sale of Investments | -13.48 | - | - | - | - | Upgrade
|
| Pretax Income | 342.96 | 462.32 | 307.27 | 146.7 | 56.07 | Upgrade
|
| Income Tax Expense | 80.71 | 93.92 | 67.15 | 35.45 | 16.03 | Upgrade
|
| Earnings From Continuing Operations | 262.24 | 368.39 | 240.12 | 111.25 | 40.05 | Upgrade
|
| Minority Interest in Earnings | -6.39 | -3.15 | - | - | - | Upgrade
|
| Net Income | 255.85 | 365.24 | 240.12 | 111.25 | 40.05 | Upgrade
|
| Net Income to Common | 255.85 | 365.24 | 240.12 | 111.25 | 40.05 | Upgrade
|
| Net Income Growth | -29.95% | 52.11% | 115.84% | 177.79% | 13.77% | Upgrade
|
| Shares Outstanding (Basic) | 320 | 320 | 166 | 107 | 107 | Upgrade
|
| Shares Outstanding (Diluted) | 320 | 320 | 166 | 107 | 107 | Upgrade
|
| Shares Change (YoY) | -0.06% | 93.05% | 54.91% | - | - | Upgrade
|
| EPS (Basic) | 0.80 | 1.14 | 1.45 | 1.04 | 0.37 | Upgrade
|
| EPS (Diluted) | 0.80 | 1.14 | 1.45 | 1.04 | 0.37 | Upgrade
|
| EPS Growth | -29.91% | -21.21% | 39.33% | 177.79% | 13.77% | Upgrade
|
| Free Cash Flow | 272.2 | 121.99 | 119.33 | 62.74 | 58.91 | Upgrade
|
| Free Cash Flow Per Share | 0.85 | 0.38 | 0.72 | 0.59 | 0.55 | Upgrade
|
| Dividend Per Share | - | 1.425 | - | 0.178 | 0.579 | Upgrade
|
| Dividend Growth | - | - | - | -69.29% | - | Upgrade
|
| Gross Margin | 35.37% | 31.00% | 43.17% | 41.12% | 40.91% | Upgrade
|
| Operating Margin | 21.85% | 23.77% | 33.61% | 30.06% | 21.19% | Upgrade
|
| Profit Margin | 15.63% | 19.06% | 26.25% | 22.72% | 15.03% | Upgrade
|
| Free Cash Flow Margin | 16.63% | 6.37% | 13.05% | 12.81% | 22.10% | Upgrade
|
| EBITDA | 392.95 | 478.64 | 310.78 | 149.04 | 58.18 | Upgrade
|
| EBITDA Margin | 24.00% | 24.98% | 33.98% | 30.44% | 21.83% | Upgrade
|
| D&A For EBITDA | 35.26 | 23.21 | 3.39 | 1.86 | 1.69 | Upgrade
|
| EBIT | 357.69 | 455.44 | 307.39 | 147.18 | 56.48 | Upgrade
|
| EBIT Margin | 21.85% | 23.77% | 33.61% | 30.06% | 21.19% | Upgrade
|
| Effective Tax Rate | 23.53% | 20.32% | 21.85% | 24.17% | 28.58% | Upgrade
|
| Revenue as Reported | 1,637 | 1,916 | 914.61 | 489.56 | 266.51 | Upgrade
|
| Advertising Expenses | - | 22.64 | 3.72 | 2.67 | 3.11 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.