PTT PCL (BKK:PTT)

PTT PCL Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	3,090,453	3,144,551	3,367,203	2,258,818	1,615,665
Revenue Growth (YoY)	-1.72%	-6.61%	49.07%	39.81%	-27.21%
Cost of Revenue	-	2,783,090	2,934,230	1,900,230	1,460,047
Gross Profit	3,090,453	361,461	432,972	358,589	155,617
Selling, General & Admin	-	132,293	144,227	110,290	95,991
Other Operating Expenses	2,706,445	-2,034	57,893	15,469	-15,817
Operating Expenses	2,892,363	130,259	202,120	125,760	80,173
Operating Income	198,090	231,202	230,853	232,829	75,444
Interest Expense	-46,821	-43,304	-35,016	-27,196	-27,893
Interest & Investment Income	-	14,409	4,388	2,979	4,553
Earnings From Equity Investments	-6,668	3,013	5,849	9,010	4,178
Currency Exchange Gain (Loss)	15,235	22,285	5,552	-6,469	9,270
Other Non Operating Income (Expenses)	6,933	-2,079	-2,075	-967.29	-643.47
EBT Excluding Unusual Items	166,769	225,525	209,551	210,186	64,908
Gain (Loss) on Sale of Investments	-	2,798	1,125	53	-154.33
Gain (Loss) on Sale of Assets	-	6,110	1,886	-1,275	-318.04
Asset Writedown	-9,487	-	-	-	-
Other Unusual Items	-	2,160	-	10,694	681
Pretax Income	157,282	236,593	212,562	219,658	65,116
Income Tax Expense	67,210	81,313	90,462	67,591	25,166
Earnings From Continuing Operations	90,072	155,280	122,100	152,068	39,950
Net Income to Company	90,072	155,280	122,100	152,068	39,950
Minority Interest in Earnings	-	-43,256	-30,925	-43,704	-2,184
Net Income	90,072	112,024	91,175	108,363	37,766
Preferred Dividends & Other Adjustments	-	-	-216.24	225.5	154.57
Net Income to Common	90,072	112,024	91,391	108,138	37,611
Net Income Growth	-19.60%	22.87%	-15.86%	186.94%	-59.37%
Shares Outstanding (Basic)	28,594	28,563	28,563	28,563	28,563
Shares Outstanding (Diluted)	28,594	28,563	28,563	28,563	28,563
Shares Change (YoY)	0.11%	-	-	-	-
EPS (Basic)	3.15	3.92	3.20	3.79	1.32
EPS (Diluted)	3.15	3.92	3.20	3.79	1.32
EPS Growth	-19.68%	22.58%	-15.49%	187.51%	-58.88%
Free Cash Flow	373,240	212,797	26,489	182,547	72,319
Free Cash Flow Per Share	13.05	7.45	0.93	6.39	2.53
Dividend Per Share	-	2.000	2.000	2.000	1.000
Dividend Growth	-	0%	0%	100.00%	-50.00%
Gross Margin	100.00%	11.49%	12.86%	15.88%	9.63%
Operating Margin	6.41%	7.35%	6.86%	10.31%	4.67%
Profit Margin	2.91%	3.56%	2.71%	4.79%	2.33%
Free Cash Flow Margin	12.08%	6.77%	0.79%	8.08%	4.48%
EBITDA	384,008	386,765	383,957	375,653	216,184
EBITDA Margin	12.43%	12.30%	11.40%	16.63%	13.38%
D&A For EBITDA	185,918	155,563	153,105	142,824	140,740
EBIT	198,090	231,202	230,853	232,829	75,444
EBIT Margin	6.41%	7.35%	6.86%	10.31%	4.67%
Effective Tax Rate	42.73%	34.37%	42.56%	30.77%	38.65%

Source: S&P Capital IQ. Standard template. Financial Sources.