Somboon Advance Technology PCL (BKK:SAT)
Thailand · Delayed Price · Currency is THB 16.20
+0.10 (0.62%)
Aug 25, 2026, 11:46 AM ICT
BKK:SAT 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 | Jun '26 Jun 30, 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 | 6,719 | 6,830 | 7,430 | 9,091 | 8,934 | 8,603 |
Other Revenue | 112.68 | 122.4 | 125.2 | 93.55 | 149.97 | 111.34 |
| 6,832 | 6,953 | 7,556 | 9,185 | 9,084 | 8,715 | |
Revenue Growth | -5.99% | -7.98% | -17.74% | 1.10% | 4.24% | 44.67% |
Cost of Revenue | 5,362 | 5,526 | 6,148 | 7,436 | 7,316 | 6,943 |
Gross Profit | 1,470 | 1,426 | 1,408 | 1,748 | 1,769 | 1,771 |
Selling, General & Admin | 733.3 | 707.34 | 680.98 | 685.89 | 730.79 | 736.95 |
Operating Expenses | 733.3 | 707.34 | 680.98 | 685.89 | 730.79 | 736.95 |
Operating Income | 736.98 | 718.83 | 726.86 | 1,062 | 1,038 | 1,034 |
Interest Expense | -3.5 | -4.03 | -2.75 | -1.61 | -1.98 | -5.79 |
Interest & Investment Income | 1.87 | 3.68 | 10.83 | 11.05 | 9.05 | 3.08 |
Earnings From Equity Investments | 83.36 | 66.62 | 60.43 | 55.98 | 38.27 | 84.34 |
Currency Exchange Gain (Loss) | -1.12 | -2.19 | 4.58 | 5.63 | -7.67 | 9.48 |
EBT Excluding Unusual Items | 817.58 | 782.92 | 799.94 | 1,133 | 1,075 | 1,125 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | -11.5 |
Pretax Income | 817.58 | 782.92 | 799.94 | 1,133 | 1,075 | 1,114 |
Income Tax Expense | 69.09 | 65.75 | 110.19 | 167.17 | 139.66 | 158.76 |
Earnings From Continuing Operations | 748.49 | 717.17 | 689.76 | 966.27 | 935.76 | 955.21 |
Minority Interest in Earnings | 11.46 | 13.28 | 10.96 | 12.31 | 4.21 | -2.56 |
Net Income | 759.95 | 730.45 | 700.72 | 978.58 | 939.97 | 952.65 |
Net Income to Common | 759.95 | 730.45 | 700.72 | 978.58 | 939.97 | 952.65 |
Net Income Growth | 6.75% | 4.24% | -28.39% | 4.11% | -1.33% | 156.64% |
Shares Outstanding (Basic) | 425 | 425 | 425 | 425 | 425 | 425 |
Shares Outstanding (Diluted) | 425 | 425 | 425 | 425 | 425 | 425 |
Shares Change | -0.02% | - | - | - | -0.02% | 0.02% |
EPS (Basic) | 1.79 | 1.72 | 1.65 | 2.30 | 2.21 | 2.24 |
EPS (Diluted) | 1.79 | 1.72 | 1.65 | 2.30 | 2.21 | 2.24 |
EPS Growth | 6.77% | 4.24% | -28.39% | 4.11% | -1.31% | 156.58% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 958.11 | 1,007 | 588.65 | 808.3 | 580.07 | 1,111 |
Free Cash Flow Per Share | 2.25 | 2.37 | 1.38 | 1.90 | 1.36 | 2.61 |
Dividend Per Share | 1.600 | 1.600 | 1.500 | 1.600 | 1.500 | 1.500 |
Dividend Growth | -2.44% | 6.67% | -6.25% | 6.67% | 0% | 150.00% |
Gross Margin | 21.52% | 20.51% | 18.63% | 19.04% | 19.47% | 20.33% |
Operating Margin | 10.79% | 10.34% | 9.62% | 11.57% | 11.42% | 11.87% |
Profit Margin | 11.12% | 10.51% | 9.27% | 10.65% | 10.35% | 10.93% |
Free Cash Flow Margin | 14.02% | 14.48% | 7.79% | 8.80% | 6.39% | 12.74% |
EBITDA | 1,238 | 1,220 | 1,241 | 1,566 | 1,552 | 1,607 |
EBITDA Margin | 18.13% | 17.55% | 16.42% | 17.05% | 17.09% | 18.44% |
D&A For EBITDA | 501.33 | 501.16 | 513.65 | 503.57 | 514.67 | 572.27 |
EBIT | 736.98 | 718.83 | 726.86 | 1,062 | 1,038 | 1,034 |
EBIT Margin | 10.79% | 10.34% | 9.62% | 11.57% | 11.42% | 11.87% |
Effective Tax Rate | 8.45% | 8.40% | 13.78% | 14.75% | 12.99% | 14.25% |
Revenue as Reported | 6,834 | 6,956 | 7,571 | 9,201 | 9,093 | 8,727 |