Raimon Land PCL (BKK:RML)
Thailand · Delayed Price · Currency is THB 0.1000
0.00 (0.00%)
Jun 4, 2026, 10:59 AM 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 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 | 146.84 | 166.29 | 199.1 | 146.09 | 265.03 | 2,215 |
Other Revenue | 46.02 | 91.17 | 62.32 | 59.36 | 79.84 | 190.07 |
| 192.86 | 257.45 | 261.42 | 205.45 | 344.87 | 2,405 | |
Revenue Growth (YoY) | -51.42% | -1.52% | 27.25% | -40.43% | -85.66% | -23.20% |
Cost of Revenue | 119.67 | 119.48 | 86.34 | 31.34 | 59.75 | 2,045 |
Gross Profit | 73.19 | 137.98 | 175.08 | 174.11 | 285.12 | 360.28 |
Selling, General & Admin | 368.35 | 416.86 | 512.48 | 532.08 | 492.83 | 660.48 |
Other Operating Expenses | - | - | - | - | - | -101.96 |
Operating Expenses | 368.35 | 416.86 | 512.48 | 532.08 | 492.83 | 558.52 |
Operating Income | -295.16 | -278.89 | -337.4 | -357.97 | -207.71 | -198.24 |
Interest Expense | -380.79 | -373.18 | -344.06 | -308.35 | -253.78 | -162.02 |
Interest & Investment Income | 72 | 72 | 57.98 | 27.03 | 19.27 | 1.97 |
Earnings From Equity Investments | -304.01 | -314.75 | -131.35 | -125.4 | 136.92 | -28.54 |
Currency Exchange Gain (Loss) | 0.9 | 0.47 | -16.86 | -2.39 | 7.19 | - |
EBT Excluding Unusual Items | -907.06 | -894.34 | -771.68 | -767.08 | -298.11 | -386.83 |
Gain (Loss) on Sale of Investments | -36 | -36 | -461.09 | -60.47 | -3.54 | - |
Gain (Loss) on Sale of Assets | 12.79 | 11.05 | - | - | - | 7.16 |
Other Unusual Items | - | - | 17.02 | - | - | - |
Pretax Income | -930.27 | -919.29 | -1,216 | -827.55 | -301.65 | -379.67 |
Income Tax Expense | 5.38 | 10.84 | 11.29 | 7.54 | 13.45 | 73.05 |
Earnings From Continuing Operations | -935.65 | -930.13 | -1,227 | -835.08 | -315.09 | -452.72 |
Minority Interest in Earnings | 17.33 | 17 | 14.18 | 1.64 | 3.07 | -0.01 |
Net Income | -918.32 | -913.13 | -1,213 | -833.44 | -312.02 | -452.73 |
Net Income to Common | -918.32 | -913.13 | -1,213 | -833.44 | -312.02 | -452.73 |
Shares Outstanding (Basic) | 5,795 | 5,795 | 5,071 | 4,172 | 4,172 | 4,172 |
Shares Outstanding (Diluted) | 5,795 | 5,795 | 5,071 | 4,172 | 4,172 | 4,172 |
Shares Change (YoY) | 5.84% | 14.29% | 21.52% | - | - | - |
EPS (Basic) | -0.16 | -0.16 | -0.24 | -0.20 | -0.07 | -0.11 |
EPS (Diluted) | -0.16 | -0.16 | -0.24 | -0.20 | -0.07 | -0.11 |
Free Cash Flow | -130.5 | -88.81 | -493.37 | -539.57 | -254.87 | 789.2 |
Free Cash Flow Per Share | -0.02 | -0.01 | -0.10 | -0.13 | -0.06 | 0.19 |
Gross Margin | 37.95% | 53.59% | 66.97% | 84.75% | 82.67% | 14.98% |
Operating Margin | -153.05% | -108.32% | -129.06% | -174.24% | -60.23% | -8.24% |
Profit Margin | -476.17% | -354.68% | -463.95% | -405.67% | -90.48% | -18.82% |
Free Cash Flow Margin | -67.67% | -34.50% | -188.73% | -262.63% | -73.90% | 32.81% |
EBITDA | -254.24 | -234.62 | -301.48 | -323.24 | -165.69 | -159.62 |
EBITDA Margin | -131.83% | -91.13% | -115.32% | -157.34% | -48.05% | -6.64% |
D&A For EBITDA | 40.92 | 44.26 | 35.92 | 34.73 | 42.01 | 38.63 |
EBIT | -295.16 | -278.89 | -337.4 | -357.97 | -207.71 | -198.24 |
EBIT Margin | -153.05% | -108.32% | -129.06% | -174.24% | -60.23% | -8.24% |
Revenue as Reported | 264.86 | 329.46 | 336.42 | 273.83 | 367.78 | 2,515 |