Scan Inter PCL (BKK:SCN)
Thailand · Delayed Price · Currency is THB 0.4600
0.00 (0.00%)
Sep 4, 2026, 12:08 PM ICT
Scan Inter 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 | 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 |
| 1,168 | 1,330 | 1,534 | 1,878 | 1,400 | 1,686 | |
Revenue Growth | -15.32% | -13.27% | -18.35% | 34.16% | -16.96% | 12.72% |
Cost of Revenue | 1,058 | 1,212 | 1,420 | 1,579 | 1,251 | 1,464 |
Gross Profit | 110.2 | 118.22 | 113.56 | 298.75 | 149.31 | 221.89 |
Selling, General & Admin | 161.78 | 171.93 | 191.4 | 182.39 | 193.37 | 177.18 |
Other Operating Expenses | -67.32 | -74.21 | -132.68 | -105.83 | -110.9 | -63.35 |
Operating Expenses | 94.45 | 97.72 | 58.72 | 76.56 | 82.47 | 113.83 |
Operating Income | 15.75 | 20.5 | 54.84 | 222.19 | 66.84 | 108.06 |
Interest Expense | -112.4 | -113.96 | -117.14 | -115.91 | -74.86 | -78.85 |
Earnings From Equity Investments | 6.18 | 0.23 | 36.6 | 37.05 | 48.66 | 71.98 |
Currency Exchange Gain (Loss) | - | - | - | - | - | -0.9 |
Other Non Operating Income (Expenses) | -46.1 | -48.62 | -92.09 | -9.08 | 0.08 | -36.47 |
EBT Excluding Unusual Items | -136.57 | -141.86 | -117.78 | 134.26 | 40.71 | 63.81 |
Impairment of Goodwill | -8 | -8 | - | - | - | - |
Gain (Loss) on Sale of Investments | -124.3 | -124.3 | - | 67.72 | 200.9 | - |
Gain (Loss) on Sale of Assets | - | - | - | - | 120.44 | - |
Asset Writedown | -40.9 | -40.9 | -111.46 | -54.23 | - | - |
Other Unusual Items | - | - | - | 16.58 | - | - |
Pretax Income | -309.77 | -315.06 | -229.24 | 164.33 | 362.06 | 63.81 |
Income Tax Expense | -49.55 | -53.13 | -13.64 | -13.43 | 19.85 | -5.2 |
Earnings From Continuing Operations | -260.22 | -261.93 | -215.6 | 177.75 | 342.21 | 69.01 |
Earnings From Discontinued Operations | -101.55 | -105.97 | 3.29 | - | - | - |
Net Income to Company | -361.76 | -367.9 | -212.31 | 177.75 | 342.21 | 69.01 |
Minority Interest in Earnings | -1.64 | -3.16 | -5.14 | -9.93 | 0.49 | -0.78 |
Net Income | -363.41 | -371.06 | -217.45 | 167.82 | 342.69 | 68.23 |
Net Income to Common | -363.41 | -371.06 | -217.45 | 167.82 | 342.69 | 68.23 |
Net Income Growth | - | - | - | -51.03% | 402.28% | 57.32% |
Shares Outstanding (Basic) | 1,214 | 1,214 | 1,212 | 1,200 | 1,200 | 1,200 |
Shares Outstanding (Diluted) | 1,214 | 1,214 | 1,212 | 1,200 | 1,200 | 1,200 |
Shares Change | 0.01% | 0.16% | 0.98% | - | - | - |
EPS (Basic) | -0.30 | -0.31 | -0.18 | 0.14 | 0.29 | 0.06 |
EPS (Diluted) | -0.30 | -0.31 | -0.18 | 0.14 | 0.29 | 0.06 |
EPS Growth | - | - | - | -51.03% | 402.29% | 57.32% |
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 | 190.15 | 214.94 | 247.92 | 72.43 | 231.46 | -288.58 |
Free Cash Flow Per Share | 0.16 | 0.18 | 0.20 | 0.06 | 0.19 | -0.24 |
Dividend Per Share | - | - | - | 0.012 | 0.055 | 0.055 |
Dividend Growth | - | - | - | -77.45% | 0% | 29.41% |
Gross Margin | 9.43% | 8.89% | 7.41% | 15.91% | 10.66% | 13.16% |
Operating Margin | 1.35% | 1.54% | 3.58% | 11.83% | 4.77% | 6.41% |
Profit Margin | -31.11% | -27.90% | -14.18% | 8.94% | 24.48% | 4.05% |
Free Cash Flow Margin | 16.28% | 16.16% | 16.17% | 3.86% | 16.53% | -17.12% |
EBITDA | 88.34 | 108.24 | 145.09 | 326.2 | 182.24 | 262.08 |
EBITDA Margin | 7.56% | 8.14% | 9.46% | 17.37% | 13.02% | 15.54% |
D&A For EBITDA | 72.6 | 87.74 | 90.25 | 104.01 | 115.4 | 154.02 |
EBIT | 15.75 | 20.5 | 54.84 | 222.19 | 66.84 | 108.06 |
EBIT Margin | 1.35% | 1.54% | 3.58% | 11.83% | 4.77% | 6.41% |
Effective Tax Rate | - | - | - | - | 5.48% | - |
Revenue as Reported | 1,168 | 1,330 | 1,534 | 1,878 | 1,400 | 1,686 |