Proud Real Estate PCL (BKK:PROUD)
Thailand · Delayed Price · Currency is THB 0.9600
+0.0100 (1.05%)
Jun 2, 2026, 3:50 PM ICT
Proud Real Estate PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
Operating Revenue | 5,884 | 6,367 | 2,221 | 1,508 | 2,108 | - |
Other Revenue | 94.83 | 39.63 | 46.57 | 25.81 | 1.59 | 3.15 |
| 5,979 | 6,407 | 2,268 | 1,534 | 2,110 | 3.15 | |
Revenue Growth (YoY) | 106.88% | 182.51% | 47.84% | -27.30% | 66952.51% | -98.41% |
Cost of Revenue | 4,598 | 4,978 | 1,757 | 983.36 | 1,341 | - |
Gross Profit | 1,381 | 1,429 | 510.83 | 550.62 | 769.4 | 3.15 |
Selling, General & Admin | 925.19 | 991.02 | 413.93 | 362.32 | 396.72 | 101.97 |
Operating Expenses | 925.19 | 991.02 | 413.93 | 362.32 | 396.72 | 101.97 |
Operating Income | 455.5 | 437.53 | 96.9 | 188.3 | 372.68 | -98.83 |
Interest Expense | -108.09 | -112.11 | -32.71 | -28.49 | -16.22 | -1.59 |
Interest & Investment Income | 2.75 | 2.75 | 4.27 | 2.37 | 0.34 | 0.47 |
Other Non Operating Income (Expenses) | -0.07 | - | - | -0.64 | -52.55 | -15.57 |
Pretax Income | 350.09 | 328.17 | 68.46 | 161.54 | 304.24 | -115.51 |
Income Tax Expense | 192.46 | 160.34 | 11.84 | 59.28 | 75.72 | -18.27 |
Net Income | 157.63 | 167.83 | 56.62 | 102.26 | 228.52 | -97.24 |
Net Income to Common | 157.63 | 167.83 | 56.62 | 102.26 | 228.52 | -97.24 |
Net Income Growth | 258.73% | 196.41% | -44.63% | -55.25% | - | - |
Shares Outstanding (Basic) | 972 | 974 | 974 | 835 | 641 | 640 |
Shares Outstanding (Diluted) | 972 | 974 | 974 | 835 | 641 | 640 |
Shares Change (YoY) | -0.30% | - | 16.69% | 30.12% | 0.27% | -0.27% |
EPS (Basic) | 0.16 | 0.17 | 0.06 | 0.12 | 0.36 | -0.15 |
EPS (Diluted) | 0.16 | 0.17 | 0.06 | 0.12 | 0.36 | -0.15 |
EPS Growth | 259.80% | 196.42% | -52.55% | -65.61% | - | - |
Free Cash Flow | 1,598 | 1,905 | -375.51 | -2,091 | 777.9 | -976 |
Free Cash Flow Per Share | 1.64 | 1.96 | -0.39 | -2.50 | 1.21 | -1.53 |
Dividend Per Share | 0.090 | 0.090 | - | - | - | - |
Gross Margin | 23.09% | 22.30% | 22.53% | 35.89% | 36.46% | 100.00% |
Operating Margin | 7.62% | 6.83% | 4.27% | 12.28% | 17.66% | -3140.63% |
Profit Margin | 2.64% | 2.62% | 2.50% | 6.67% | 10.83% | -3090.11% |
Free Cash Flow Margin | 26.73% | 29.74% | -16.56% | -136.30% | 36.87% | -31016.43% |
EBITDA | 466.88 | 456.38 | 138.67 | 214.19 | 381.11 | -95.11 |
EBITDA Margin | 7.81% | 7.12% | 6.12% | 13.96% | 18.06% | - |
D&A For EBITDA | 11.38 | 18.85 | 41.76 | 25.89 | 8.43 | 3.72 |
EBIT | 455.5 | 437.53 | 96.9 | 188.3 | 372.68 | -98.83 |
EBIT Margin | 7.62% | 6.83% | 4.27% | 12.28% | 17.66% | - |
Effective Tax Rate | 54.97% | 48.86% | 17.30% | 36.70% | 24.89% | - |
Revenue as Reported | 5,979 | 6,407 | 2,268 | 1,534 | 2,110 | 3.15 |
Advertising Expenses | - | 58.73 | 26.88 | 62.86 | 88.3 | 1.83 |