Sammakorn PCL (BKK:SAMCO)
Thailand · Delayed Price · Currency is THB 0.8600
0.00 (0.00%)
Jun 2, 2026, 4:37 PM ICT
Sammakorn 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 | 1,308 | 1,487 | 1,518 | 1,980 | 2,388 | 1,426 |
Other Revenue | 320.36 | 74.4 | 64.57 | 22.83 | 15.92 | 15.54 |
| 1,628 | 1,562 | 1,583 | 2,003 | 2,404 | 1,442 | |
Revenue Growth (YoY) | 15.10% | -1.33% | -20.98% | -16.69% | 66.77% | -14.02% |
Cost of Revenue | 1,031 | 1,158 | 1,148 | 1,462 | 1,798 | 1,092 |
Gross Profit | 597.21 | 403.37 | 434.22 | 541.19 | 606.42 | 349.73 |
Selling, General & Admin | 352.41 | 350.68 | 399.69 | 427 | 428.56 | 268.85 |
Operating Expenses | 352.41 | 350.68 | 399.69 | 427 | 428.56 | 268.85 |
Operating Income | 244.79 | 52.69 | 34.53 | 114.2 | 177.86 | 80.88 |
Interest Expense | -52.36 | -52.28 | -49.29 | -20.3 | -34.99 | -30.01 |
Interest & Investment Income | 0.16 | 0.16 | 0.74 | 0.89 | 0.37 | 0.35 |
EBT Excluding Unusual Items | 192.59 | 0.56 | -14.03 | 94.79 | 143.24 | 51.22 |
Asset Writedown | - | - | - | -16.87 | -0 | -0.21 |
Pretax Income | 192.59 | 0.56 | -14.03 | 77.92 | 143.24 | 51.01 |
Income Tax Expense | 46.44 | 12.61 | 9.34 | 18.97 | 30.39 | 15.45 |
Earnings From Continuing Operations | 146.15 | -12.04 | -23.37 | 58.95 | 112.86 | 35.56 |
Minority Interest in Earnings | -1.56 | -7.42 | -27.4 | -24.24 | -0.25 | 6.59 |
Net Income | 144.59 | -19.46 | -50.77 | 34.7 | 112.6 | 42.15 |
Net Income to Common | 144.59 | -19.46 | -50.77 | 34.7 | 112.6 | 42.15 |
Net Income Growth | - | - | - | -69.18% | 167.17% | 3.92% |
Shares Outstanding (Basic) | 649 | 649 | 635 | 642 | 642 | 642 |
Shares Outstanding (Diluted) | 649 | 649 | 635 | 642 | 642 | 642 |
Shares Change (YoY) | 2.24% | 2.24% | -1.12% | - | - | - |
EPS (Basic) | 0.22 | -0.03 | -0.08 | 0.05 | 0.18 | 0.07 |
EPS (Diluted) | 0.22 | -0.03 | -0.08 | 0.05 | 0.18 | 0.07 |
EPS Growth | - | - | - | -69.18% | 167.18% | 3.92% |
Free Cash Flow | 304.89 | 392.33 | 15.41 | -601.94 | 51.25 | 205.1 |
Free Cash Flow Per Share | 0.47 | 0.60 | 0.02 | -0.94 | 0.08 | 0.32 |
Dividend Per Share | 0.020 | 0.020 | 0.030 | 0.030 | 0.100 | 0.040 |
Dividend Growth | -33.33% | -33.33% | - | -70.00% | 150.00% | 33.33% |
Gross Margin | 36.69% | 25.83% | 27.44% | 27.02% | 25.22% | 24.26% |
Operating Margin | 15.04% | 3.37% | 2.18% | 5.70% | 7.40% | 5.61% |
Profit Margin | 8.88% | -1.25% | -3.21% | 1.73% | 4.68% | 2.92% |
Free Cash Flow Margin | 18.73% | 25.12% | 0.97% | -30.05% | 2.13% | 14.23% |
EBITDA | 288.26 | 96.17 | 76.78 | 154.83 | 218.72 | 117.91 |
EBITDA Margin | 17.71% | 6.16% | 4.85% | 7.73% | 9.10% | 8.18% |
D&A For EBITDA | 43.47 | 43.48 | 42.25 | 40.63 | 40.86 | 37.03 |
EBIT | 244.79 | 52.69 | 34.53 | 114.2 | 177.86 | 80.88 |
EBIT Margin | 15.04% | 3.37% | 2.18% | 5.70% | 7.40% | 5.61% |
Effective Tax Rate | 24.11% | 2248.06% | - | 24.35% | 21.21% | 30.29% |
Revenue as Reported | 1,628 | 1,562 | 1,583 | 2,003 | 2,404 | 1,442 |
Advertising Expenses | - | 66.1 | 93.36 | 127.06 | 96.59 | 75.58 |