Sabuy Technology PCL (BKK: SABUY)
Thailand
· Delayed Price · Currency is THB 0.560
0.00 (0.00%)
Jan 30, 2025, 10:03 AM ICT
Sabuy Technology PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2016 |
| Operating Revenue | 6,396 | 9,116 | 4,963 | 2,096 | 1,396 | 1,123 | Upgrade
|
| Other Revenue | 432.2 | 513.38 | 362.2 | 243.31 | 117.09 | 156.2 | Upgrade
|
| Revenue | 6,829 | 9,630 | 5,325 | 2,339 | 1,513 | 1,279 | Upgrade
|
| Revenue Growth (YoY) | -32.09% | 80.83% | 127.67% | 54.63% | 18.24% | -3.65% | Upgrade
|
| Cost of Revenue | 4,951 | 7,051 | 3,654 | 1,377 | 835.77 | 721.42 | Upgrade
|
| Gross Profit | 1,877 | 2,578 | 1,672 | 962.24 | 676.95 | 557.96 | Upgrade
|
| Selling, General & Admin | 2,889 | 2,733 | 1,180 | 558.18 | 509.76 | 437.82 | Upgrade
|
| Operating Expenses | 3,197 | 2,894 | 1,219 | 553.9 | 477.69 | 398.25 | Upgrade
|
| Operating Income | -1,320 | -315.07 | 452.54 | 408.34 | 199.26 | 159.71 | Upgrade
|
| Interest Expense | -517.35 | -473.61 | -148.5 | -37.08 | -25.83 | -9.64 | Upgrade
|
| Earnings From Equity Investments | -1,552 | 175.45 | 19.09 | 0.55 | - | - | Upgrade
|
| EBT Excluding Unusual Items | -3,389 | -613.23 | 323.13 | 371.81 | 173.43 | 150.07 | Upgrade
|
| Gain (Loss) on Sale of Investments | 10.4 | 254.57 | 1,405 | - | - | - | Upgrade
|
| Other Unusual Items | -167.3 | -107.5 | 10.12 | -58.45 | -53.33 | -74.82 | Upgrade
|
| Pretax Income | -6,629 | -466.16 | 1,738 | 313.36 | 120.1 | 75.24 | Upgrade
|
| Income Tax Expense | 172.41 | -148.9 | 128.67 | 55.83 | 22.48 | 17.44 | Upgrade
|
| Earnings From Continuing Operations | -6,801 | -317.26 | 1,609 | 257.53 | 97.62 | 57.81 | Upgrade
|
| Minority Interest in Earnings | 486.89 | 127.43 | -127.12 | -43.92 | 4.43 | 0.18 | Upgrade
|
| Net Income | -6,314 | -189.83 | 1,482 | 213.6 | 102.06 | 57.99 | Upgrade
|
| Net Income to Common | -6,314 | -189.83 | 1,482 | 213.6 | 102.06 | 57.99 | Upgrade
|
| Net Income Growth | - | - | 593.86% | 109.30% | 76.00% | -36.85% | Upgrade
|
| Shares Outstanding (Basic) | 1,807 | 1,771 | 1,390 | 1,062 | 904 | 888 | Upgrade
|
| Shares Outstanding (Diluted) | 1,807 | 1,771 | 1,404 | 1,124 | 904 | 888 | Upgrade
|
| Shares Change (YoY) | 11.34% | 26.09% | 24.95% | 24.29% | 1.84% | 7.05% | Upgrade
|
| EPS (Basic) | -3.49 | -0.11 | 1.07 | 0.20 | 0.11 | 0.07 | Upgrade
|
| EPS (Diluted) | -3.49 | -0.11 | 1.05 | 0.19 | 0.11 | 0.07 | Upgrade
|
| EPS Growth | - | - | 455.26% | 69.64% | 71.51% | -41.00% | Upgrade
|
| Free Cash Flow | -374.02 | -1,265 | -234.55 | 201.79 | 31.92 | 9.58 | Upgrade
|
| Free Cash Flow Per Share | -0.21 | -0.71 | -0.17 | 0.18 | 0.04 | 0.01 | Upgrade
|
| Dividend Per Share | - | - | 0.160 | 0.060 | 0.030 | - | Upgrade
|
| Dividend Growth | - | - | 166.67% | 100.00% | - | - | Upgrade
|
| Gross Margin | 27.49% | 26.78% | 31.39% | 41.14% | 44.75% | 43.61% | Upgrade
|
| Operating Margin | -19.32% | -3.27% | 8.50% | 17.46% | 13.17% | 12.48% | Upgrade
|
| Profit Margin | -92.47% | -1.97% | 27.83% | 9.13% | 6.75% | 4.53% | Upgrade
|
| Free Cash Flow Margin | -5.48% | -13.14% | -4.40% | 8.63% | 2.11% | 0.75% | Upgrade
|
| EBITDA | -750.91 | 151.05 | 847.37 | 701.76 | 350.92 | 249.6 | Upgrade
|
| EBITDA Margin | -11.00% | 1.57% | 15.91% | 30.00% | 23.20% | 19.51% | Upgrade
|
| D&A For EBITDA | 568.62 | 466.12 | 394.83 | 293.43 | 151.66 | 89.89 | Upgrade
|
| EBIT | -1,320 | -315.07 | 452.54 | 408.34 | 199.26 | 159.71 | Upgrade
|
| EBIT Margin | -19.32% | -3.27% | 8.50% | 17.46% | 13.17% | 12.48% | Upgrade
|
| Effective Tax Rate | - | - | 7.40% | 17.82% | 18.71% | 23.18% | Upgrade
|
| Revenue as Reported | 6,829 | 9,630 | 5,325 | 2,339 | 1,513 | 1,279 | Upgrade
|
| Advertising Expenses | - | 246.06 | 58.81 | 13.56 | 5.02 | 23.62 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.