Scan Inter PCL (BKK:SCN)

Scan Inter PCL Income Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,433	1,596	1,878	1,400	1,686	1,496
Revenue Growth (YoY)	-23.16%	-15.03%	34.16%	-16.96%	12.72%	-49.68%
Cost of Revenue	1,317	1,450	1,579	1,251	1,464	1,336
Gross Profit	116.23	146.24	298.75	149.31	221.89	160.12
Selling, General & Admin	139.33	208.86	182.39	193.37	177.18	172.99
Other Operating Expenses	-83.07	-134.15	-105.83	-110.9	-63.35	-66.74
Operating Expenses	56.26	74.71	76.56	82.47	113.83	106.25
Operating Income	59.98	71.53	222.19	66.84	108.06	53.87
Interest Expense	-127.62	-130.4	-115.91	-74.86	-78.85	-73.73
Earnings From Equity Investments	18.91	36.6	37.05	48.66	71.98	75.78
Currency Exchange Gain (Loss)	-	-	-	-	-0.9	1.09
Other Non Operating Income (Expenses)	-81.55	-92.09	-9.08	0.08	-36.47	-3.48
EBT Excluding Unusual Items	-130.29	-114.36	134.26	40.71	63.81	53.54
Gain (Loss) on Sale of Investments	-	-	67.72	200.9	-	-
Gain (Loss) on Sale of Assets	-	-	-	120.44	-	-
Asset Writedown	-112.34	-112.34	-54.23	-	-	-
Other Unusual Items	-	-	16.58	-	-	-
Pretax Income	-242.63	-226.7	164.33	362.06	63.81	53.54
Income Tax Expense	-13.04	-14.39	-13.43	19.85	-5.2	10.17
Earnings From Continuing Operations	-229.58	-212.31	177.75	342.21	69.01	43.37
Net Income to Company	-229.58	-212.31	177.75	342.21	69.01	43.37
Minority Interest in Earnings	-3.94	-5.14	-9.93	0.49	-0.78	0
Net Income	-233.52	-217.45	167.82	342.69	68.23	43.37
Net Income to Common	-233.52	-217.45	167.82	342.69	68.23	43.37
Net Income Growth	-	-	-51.03%	402.28%	57.32%	-77.86%
Shares Outstanding (Basic)	1,214	1,212	1,200	1,200	1,200	1,200
Shares Outstanding (Diluted)	1,214	1,212	1,200	1,200	1,200	1,200
Shares Change (YoY)	-9.59%	0.98%	-	-	-	-
EPS (Basic)	-0.19	-0.18	0.14	0.29	0.06	0.04
EPS (Diluted)	-0.19	-0.18	0.14	0.29	0.06	0.04
EPS Growth	-	-	-51.03%	402.29%	57.32%	-77.86%
Free Cash Flow	201.9	247.92	72.43	231.46	-288.58	231.93
Free Cash Flow Per Share	0.17	0.20	0.06	0.19	-0.24	0.19
Dividend Per Share	-	-	0.012	0.055	0.055	0.043
Dividend Growth	-	-	-77.45%	-	29.41%	-57.50%
Gross Margin	8.11%	9.16%	15.91%	10.66%	13.16%	10.71%
Operating Margin	4.18%	4.48%	11.83%	4.77%	6.41%	3.60%
Profit Margin	-16.30%	-13.63%	8.94%	24.48%	4.05%	2.90%
Free Cash Flow Margin	14.09%	15.53%	3.86%	16.53%	-17.12%	15.51%
EBITDA	147.22	160.63	326.2	182.24	262.08	185.48
EBITDA Margin	10.27%	10.07%	17.37%	13.02%	15.54%	12.40%
D&A For EBITDA	87.25	89.1	104.01	115.4	154.02	131.61
EBIT	59.98	71.53	222.19	66.84	108.06	53.87
EBIT Margin	4.18%	4.48%	11.83%	4.77%	6.41%	3.60%
Effective Tax Rate	-	-	-	5.48%	-	19.00%
Revenue as Reported	1,433	1,596	1,878	1,400	1,686	1,496

Source: S&P Global Market Intelligence. Standard template. Financial Sources.