Prima Marine PCL Income Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	8,747	8,791	8,087	7,715	5,880
Revenue Growth (YoY)	-0.50%	8.70%	4.81%	31.21%	-0.77%
Cost of Revenue	5,556	5,588	5,251	5,154	4,067
Gross Profit	3,190	3,202	2,836	2,562	1,813
Selling, General & Admin	648.33	608.94	586.05	563.34	498.1
Other Operating Expenses	-104.38	-40.35	-80.26	-59.7	-129.14
Operating Expenses	543.95	568.59	505.79	503.65	368.96
Operating Income	2,646	2,634	2,330	2,058	1,444
Interest Expense	-359.04	-325.23	-320.44	-303.03	-248.81
Interest & Investment Income	106.74	127.26	59.85	10.24	-
Earnings From Equity Investments	14.24	15.86	26.3	216.07	26.88
Currency Exchange Gain (Loss)	-136.41	22.15	-15.06	-28.7	432.47
EBT Excluding Unusual Items	2,272	2,474	2,081	1,952	1,655
Gain (Loss) on Sale of Investments	-	-	-	-	5.34
Gain (Loss) on Sale of Assets	163.75	-0.59	311.74	520.64	-
Pretax Income	2,436	2,473	2,393	2,473	1,660
Income Tax Expense	151.92	224.04	178.56	146.09	133.81
Earnings From Continuing Operations	2,284	2,249	2,214	2,327	1,527
Minority Interest in Earnings	-121.18	-128.84	-88.6	-112.11	-123.7
Net Income	2,163	2,120	2,125	2,215	1,403
Net Income to Common	2,163	2,120	2,125	2,215	1,403
Net Income Growth	2.00%	-0.24%	-4.04%	57.89%	-8.49%
Shares Outstanding (Basic)	2,260	2,365	2,500	2,500	2,500
Shares Outstanding (Diluted)	2,260	2,365	2,500	2,500	2,500
Shares Change (YoY)	-4.46%	-5.39%	-	-	-
EPS (Basic)	0.96	0.90	0.85	0.89	0.56
EPS (Diluted)	0.96	0.90	0.85	0.89	0.56
EPS Growth	6.76%	5.44%	-4.04%	57.89%	-8.49%
Free Cash Flow	1,505	681.55	1,391	2,095	1,092
Free Cash Flow Per Share	0.67	0.29	0.56	0.84	0.44
Dividend Per Share	0.500	0.480	0.360	0.340	0.260
Dividend Growth	4.17%	33.33%	5.88%	30.77%	4.00%
Gross Margin	36.48%	36.43%	35.07%	33.20%	30.84%
Operating Margin	30.26%	29.96%	28.81%	26.67%	24.57%
Profit Margin	24.72%	24.12%	26.28%	28.71%	23.86%
Free Cash Flow Margin	17.20%	7.75%	17.20%	27.15%	18.58%
EBITDA	3,534	3,245	2,882	2,790	2,132
EBITDA Margin	40.41%	36.92%	35.64%	36.16%	36.26%
D&A For EBITDA	888.15	611.64	551.88	731.67	687.43
EBIT	2,646	2,634	2,330	2,058	1,444
EBIT Margin	30.26%	29.96%	28.81%	26.67%	24.57%
Effective Tax Rate	6.24%	9.06%	7.46%	5.91%	8.06%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.