Raimon Land PCL (BKK:RML)
Thailand · Delayed Price · Currency is THB 0.1200
0.00 (0.00%)
Feb 17, 2026, 4:39 PM ICT
Raimon Land 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 |
Operating Revenue | 254.46 | 199.1 | 146.09 | 265.03 | 2,215 | 3,001 |
Other Revenue | 91.33 | 62.32 | 59.36 | 79.84 | 190.07 | 131.42 |
| 345.79 | 261.42 | 205.45 | 344.87 | 2,405 | 3,132 | |
Revenue Growth (YoY) | 103.14% | 27.25% | -40.43% | -85.66% | -23.20% | -8.34% |
Cost of Revenue | 174.92 | 86.34 | 31.34 | 59.75 | 2,045 | 2,537 |
Gross Profit | 170.87 | 175.08 | 174.11 | 285.12 | 360.28 | 595.35 |
Selling, General & Admin | 471.78 | 512.48 | 532.08 | 492.83 | 660.48 | 840.15 |
Other Operating Expenses | - | - | - | - | -101.96 | -29.94 |
Operating Expenses | 471.78 | 512.48 | 532.08 | 492.83 | 558.52 | 810.21 |
Operating Income | -300.91 | -337.4 | -357.97 | -207.71 | -198.24 | -214.86 |
Interest Expense | -392.25 | -344.06 | -308.35 | -253.78 | -162.02 | -194.14 |
Interest & Investment Income | 71.26 | 57.98 | 27.03 | 19.27 | 1.97 | 1.77 |
Earnings From Equity Investments | -297.99 | -131.35 | -125.4 | 136.92 | -28.54 | -31.26 |
Currency Exchange Gain (Loss) | 0.76 | -16.86 | -2.39 | 7.19 | - | - |
EBT Excluding Unusual Items | -919.12 | -771.68 | -767.08 | -298.11 | -386.83 | -438.49 |
Gain (Loss) on Sale of Investments | -257.42 | -461.09 | -60.47 | -3.54 | - | - |
Gain (Loss) on Sale of Assets | 11.53 | - | - | - | 7.16 | -112.2 |
Asset Writedown | - | - | - | - | - | -128.43 |
Other Unusual Items | -0 | 17.02 | - | - | - | - |
Pretax Income | -1,165 | -1,216 | -827.55 | -301.65 | -379.67 | -679.13 |
Income Tax Expense | 8.48 | 11.29 | 7.54 | 13.45 | 73.05 | 45.27 |
Earnings From Continuing Operations | -1,173 | -1,227 | -835.08 | -315.09 | -452.72 | -724.4 |
Minority Interest in Earnings | 24.5 | 14.18 | 1.64 | 3.07 | -0.01 | 6.09 |
Net Income | -1,149 | -1,213 | -833.44 | -312.02 | -452.73 | -718.3 |
Net Income to Common | -1,149 | -1,213 | -833.44 | -312.02 | -452.73 | -718.3 |
Shares Outstanding (Basic) | 5,797 | 5,071 | 4,172 | 4,172 | 4,172 | 4,172 |
Shares Outstanding (Diluted) | 5,797 | 5,071 | 4,172 | 4,172 | 4,172 | 4,172 |
Shares Change (YoY) | 24.29% | 21.52% | - | - | - | - |
EPS (Basic) | -0.20 | -0.24 | -0.20 | -0.07 | -0.11 | -0.17 |
EPS (Diluted) | -0.20 | -0.24 | -0.20 | -0.07 | -0.11 | -0.17 |
Free Cash Flow | -208.62 | -493.37 | -539.57 | -254.87 | 789.2 | 1,816 |
Free Cash Flow Per Share | -0.04 | -0.10 | -0.13 | -0.06 | 0.19 | 0.43 |
Gross Margin | 49.41% | 66.97% | 84.75% | 82.67% | 14.98% | 19.01% |
Operating Margin | -87.02% | -129.06% | -174.24% | -60.23% | -8.24% | -6.86% |
Profit Margin | -332.28% | -463.95% | -405.67% | -90.48% | -18.82% | -22.93% |
Free Cash Flow Margin | -60.33% | -188.73% | -262.63% | -73.90% | 32.81% | 57.99% |
EBITDA | -271.18 | -301.48 | -323.24 | -165.69 | -159.62 | -166.55 |
EBITDA Margin | -78.42% | -115.32% | -157.34% | -48.05% | -6.64% | -5.32% |
D&A For EBITDA | 29.72 | 35.92 | 34.73 | 42.01 | 38.63 | 48.32 |
EBIT | -300.91 | -337.4 | -357.97 | -207.71 | -198.24 | -214.86 |
EBIT Margin | -87.02% | -129.06% | -174.24% | -60.23% | -8.24% | -6.86% |
Revenue as Reported | 417.05 | 336.42 | 273.83 | 367.78 | 2,515 | 3,172 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.