Prosper Engineering 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	829.86	1,496	839.93	1,349	1,030
Revenue Growth (YoY)	-44.54%	78.15%	-37.75%	31.03%	9.65%
Cost of Revenue	896.09	1,400	956.42	1,440	903.21
Gross Profit	-66.23	96.27	-116.5	-90.75	126.48
Selling, General & Admin	60.26	65.85	82.84	82.25	86.81
Other Operating Expenses	-14.6	-7.01	-6.81	-9.35	-7.16
Operating Expenses	45.66	58.83	76.02	72.9	79.64
Operating Income	-111.89	37.44	-192.52	-163.65	46.84
Interest Expense	-12.98	-12.88	-8.23	-0.71	-1.11
Earnings From Equity Investments	0.31	1.38	0.59	-0.05	-
EBT Excluding Unusual Items	-124.57	25.94	-200.16	-164.42	45.73
Gain (Loss) on Sale of Investments	-10.59	-	-	-	-
Pretax Income	-135.15	25.94	-200.16	-164.42	45.73
Income Tax Expense	18.31	9.18	1.11	-31.93	8.6
Earnings From Continuing Operations	-153.47	16.75	-201.27	-132.48	37.13
Net Income to Company	-153.47	16.75	-201.27	-132.48	37.13
Minority Interest in Earnings	0.41	1.26	0.16	-3.44	-0.45
Net Income	-153.06	18.01	-201.12	-135.92	36.68
Net Income to Common	-153.06	18.01	-201.12	-135.92	36.68
Net Income Growth	-	-	-	-	-24.79%
Shares Outstanding (Basic)	552	552	549	540	496
Shares Outstanding (Diluted)	552	651	549	540	496
Shares Change (YoY)	-15.28%	18.57%	1.68%	8.98%	23.88%
EPS (Basic)	-0.28	0.03	-0.37	-0.25	0.07
EPS (Diluted)	-0.28	0.03	-0.37	-0.25	0.07
EPS Growth	-	-	-	-	-39.28%
Free Cash Flow	-7.01	-82.81	-56.56	-253.1	-117.1
Free Cash Flow Per Share	-0.01	-0.13	-0.10	-0.47	-0.24
Dividend Per Share	-	-	-	-	0.060
Dividend Growth	-	-	-	-	-59.73%
Gross Margin	-7.98%	6.43%	-13.87%	-6.73%	12.28%
Operating Margin	-13.48%	2.50%	-22.92%	-12.13%	4.55%
Profit Margin	-18.44%	1.20%	-23.94%	-10.07%	3.56%
Free Cash Flow Margin	-0.84%	-5.53%	-6.73%	-18.76%	-11.37%
EBITDA	-83.52	67.08	-177.6	-155.39	55.41
EBITDA Margin	-10.06%	4.48%	-21.14%	-11.52%	5.38%
D&A For EBITDA	28.38	29.65	14.92	8.26	8.58
EBIT	-111.89	37.44	-192.52	-163.65	46.84
EBIT Margin	-13.48%	2.50%	-22.92%	-12.13%	4.55%
Effective Tax Rate	-	35.40%	-	-	18.80%

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