Prosper Engineering PCL Income Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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
Revenue	1,125	1,496	839.93	1,349	1,030	939.06
Revenue Growth (YoY)	-15.64%	78.15%	-37.75%	31.03%	9.65%	0.06%
Cost of Revenue	1,059	1,400	956.42	1,440	903.21	788.96
Gross Profit	65.95	96.27	-116.5	-90.75	126.48	150.1
Selling, General & Admin	59.65	65.85	82.84	82.25	86.81	86.62
Other Operating Expenses	-14.53	-7.01	-6.81	-9.35	-7.16	-
Operating Expenses	45.12	58.83	76.02	72.9	79.64	86.62
Operating Income	20.83	37.44	-192.52	-163.65	46.84	63.48
Interest Expense	-13.49	-12.88	-8.23	-0.71	-1.11	-0.7
Earnings From Equity Investments	1.71	1.38	0.59	-0.05	-	-
Other Non Operating Income (Expenses)	-	-	-	-	-	2.96
EBT Excluding Unusual Items	9.06	25.94	-200.16	-164.42	45.73	65.74
Gain (Loss) on Sale of Investments	-	-	-	-	-	0.02
Pretax Income	9.06	25.94	-200.16	-164.42	45.73	65.76
Income Tax Expense	10.53	9.18	1.11	-31.93	8.6	14.63
Earnings From Continuing Operations	-1.47	16.75	-201.27	-132.48	37.13	51.13
Net Income to Company	-1.47	16.75	-201.27	-132.48	37.13	51.13
Minority Interest in Earnings	-0.46	1.26	0.16	-3.44	-0.45	-2.36
Net Income	-1.93	18.01	-201.12	-135.92	36.68	48.76
Net Income to Common	-1.93	18.01	-201.12	-135.92	36.68	48.76
Net Income Growth	-	-	-	-	-24.79%	84.36%
Shares Outstanding (Basic)	552	552	549	540	496	400
Shares Outstanding (Diluted)	552	651	549	540	496	400
Shares Change (YoY)	-12.23%	18.57%	1.68%	8.98%	23.88%	-
EPS (Basic)	-0.00	0.03	-0.37	-0.25	0.07	0.12
EPS (Diluted)	-0.00	0.03	-0.37	-0.25	0.07	0.12
EPS Growth	-	-	-	-	-39.28%	84.36%
Free Cash Flow	56.97	-82.81	-56.56	-253.1	-117.1	97.69
Free Cash Flow Per Share	0.10	-0.13	-0.10	-0.47	-0.24	0.24
Dividend Per Share	-	-	-	-	0.060	0.149
Dividend Growth	-	-	-	-	-59.73%	159.13%
Gross Margin	5.86%	6.43%	-13.87%	-6.73%	12.28%	15.98%
Operating Margin	1.85%	2.50%	-22.92%	-12.13%	4.55%	6.76%
Profit Margin	-0.17%	1.20%	-23.94%	-10.07%	3.56%	5.19%
Free Cash Flow Margin	5.07%	-5.53%	-6.73%	-18.76%	-11.37%	10.40%
EBITDA	49.39	67.08	-177.6	-155.39	55.41	71.27
EBITDA Margin	4.39%	4.48%	-21.14%	-11.52%	5.38%	7.59%
D&A For EBITDA	28.56	29.65	14.92	8.26	8.58	7.79
EBIT	20.83	37.44	-192.52	-163.65	46.84	63.48
EBIT Margin	1.85%	2.50%	-22.92%	-12.13%	4.55%	6.76%
Effective Tax Rate	116.24%	35.40%	-	-	18.80%	22.25%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.