Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust (BKK:PROSPECT)

BKK:PROSPECT Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Rental Revenue	842.29	578.11	508.66	432.55	438.74
Other Revenue	34.62	19.94	32.13	12.59	4.42
Total Revenue	877.27	599.41	567.59	445.21	443.2
Revenue Growth (YoY	46.36%	5.61%	27.49%	0.45%	21.06%
Property Expenses	108.1	77.86	71.21	55.68	56.25
Selling, General & Administrative	120.75	81.11	77.15	59.9	47.14
Total Operating Expenses	228.84	158.97	148.36	115.57	103.39
Operating Income	648.43	440.44	419.23	329.64	339.81
Interest Expense	-146.09	-100.24	-86.7	-43.01	-43.81
Other Non-Operating Income	-9.04	-3.72	-4.75	-1.79	-1.62
EBT Excluding Unusual Items	493.3	336.49	327.78	284.83	294.38
Gain (Loss) on Sale of Investments	4.15	4.77	2.8	0.4	0.73
Asset Writedown	80.47	-55.32	-88.72	-76.66	-85.81
Pretax Income	577.93	285.94	241.87	208.57	209.29
Net Income	577.93	285.94	241.87	208.57	209.29
Net Income to Common	577.93	285.94	241.87	208.57	209.29
Net Income Growth	102.11%	18.22%	15.96%	-0.34%	-12.69%
Basic Shares Outstanding	644	375	375	245	245
Diluted Shares Outstanding	644	375	375	245	245
Shares Change (YoY)	71.73%	-	53.06%	-	-
EPS (Basic)	0.90	0.76	0.64	0.85	0.85
EPS (Diluted)	0.90	0.76	0.64	0.85	0.85
EPS Growth	17.69%	18.22%	-24.24%	-0.34%	-12.69%
Dividend Per Share	0.828	0.856	0.789	0.902	0.835
Dividend Growth	-3.27%	8.42%	-12.52%	8.08%	-13.71%
Operating Margin	73.91%	73.48%	73.86%	74.04%	76.67%
Profit Margin	65.88%	47.70%	42.61%	46.85%	47.22%
EBIT	648.43	440.44	419.23	329.64	339.81
EBIT Margin	73.91%	73.48%	73.86%	74.04%	76.67%
Revenue as Reported	877.27	599.41	567.59	445.21	443.2

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.