Selic Corp PCL (BKK:SELIC)
Thailand · Delayed Price · Currency is THB 3.180
+0.060 (1.92%)
Sep 3, 2026, 9:57 AM ICT
Selic Corp 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 |
Operating Revenue | 2,091 | 2,054 | 2,135 | 1,899 | 1,619 | 1,455 |
Other Revenue | 8.82 | 6.66 | 4.04 | 5.31 | 5.65 | 6.28 |
| 2,099 | 2,061 | 2,139 | 1,904 | 1,625 | 1,461 | |
Revenue Growth | -1.05% | -3.64% | 12.33% | 17.20% | 11.21% | 16.14% |
Cost of Revenue | 1,360 | 1,368 | 1,493 | 1,382 | 1,263 | 1,103 |
Gross Profit | 739.76 | 693.19 | 645.93 | 521.84 | 361.84 | 358.3 |
Selling, General & Admin | 344.74 | 393.43 | 366.99 | 317.88 | 277.57 | 234.89 |
Operating Expenses | 345.55 | 394.86 | 368.31 | 320.98 | 279.79 | 237.8 |
Operating Income | 394.21 | 298.33 | 277.62 | 200.86 | 82.05 | 120.5 |
Interest Expense | -33.27 | -33.34 | -43.63 | -45.11 | -24.02 | -21.29 |
Earnings From Equity Investments | -0.06 | -0.05 | -0.04 | -0.33 | -0.01 | - |
Currency Exchange Gain (Loss) | 4.83 | -1.46 | 8.29 | 1.25 | -5.99 | 5.11 |
EBT Excluding Unusual Items | 365.71 | 263.48 | 242.24 | 156.67 | 52.03 | 104.31 |
Pretax Income | 365.71 | 263.48 | 242.24 | 156.67 | 52.03 | 104.31 |
Income Tax Expense | 74.49 | 54.03 | 49.6 | 32.49 | 11.71 | 22.79 |
Earnings From Continuing Operations | 291.21 | 209.45 | 192.64 | 124.18 | 40.32 | 81.53 |
Minority Interest in Earnings | -88.05 | -62.33 | -65.03 | -44.03 | 0.24 | -0 |
Net Income | 203.17 | 147.13 | 127.61 | 80.15 | 40.56 | 81.53 |
Net Income to Common | 203.17 | 147.13 | 127.61 | 80.15 | 40.56 | 81.53 |
Net Income Growth | 71.32% | 15.29% | 59.22% | 97.61% | -50.25% | -8.71% |
Shares Outstanding (Basic) | 637 | 637 | 637 | 639 | 638 | 541 |
Shares Outstanding (Diluted) | 637 | 637 | 637 | 639 | 638 | 541 |
Shares Change | -0.03% | -0.03% | -0.24% | 0.17% | 17.78% | 6.51% |
EPS (Basic) | 0.32 | 0.23 | 0.20 | 0.13 | 0.06 | 0.15 |
EPS (Diluted) | 0.32 | 0.23 | 0.20 | 0.13 | 0.06 | 0.15 |
EPS Growth | 71.37% | 15.33% | 59.60% | 97.28% | -57.76% | -14.29% |
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 | 270.32 | 341.43 | 159.22 | 38.82 | -440.12 | 82.77 |
Free Cash Flow Per Share | 0.42 | 0.54 | 0.25 | 0.06 | -0.69 | 0.15 |
Dividend Per Share | 0.034 | 0.034 | 0.036 | 0.031 | 0.021 | 0.005 |
Dividend Growth | -7.14% | -7.14% | 15.92% | 53.17% | 345.65% | -88.61% |
Gross Margin | 35.24% | 33.63% | 30.20% | 27.41% | 22.27% | 24.53% |
Operating Margin | 18.78% | 14.47% | 12.98% | 10.55% | 5.05% | 8.25% |
Profit Margin | 9.68% | 7.14% | 5.97% | 4.21% | 2.50% | 5.58% |
Free Cash Flow Margin | 12.88% | 16.56% | 7.44% | 2.04% | -27.09% | 5.67% |
EBITDA | 436.78 | 342.56 | 326.61 | 248.59 | 118.84 | 154.25 |
EBITDA Margin | 20.81% | 16.62% | 15.27% | 13.05% | 7.31% | 10.56% |
D&A For EBITDA | 42.57 | 44.23 | 48.99 | 47.72 | 36.79 | 33.75 |
EBIT | 394.21 | 298.33 | 277.62 | 200.86 | 82.05 | 120.5 |
EBIT Margin | 18.78% | 14.47% | 12.98% | 10.55% | 5.05% | 8.25% |
Effective Tax Rate | 20.37% | 20.51% | 20.48% | 20.74% | 22.51% | 21.84% |
Revenue as Reported | 2,103 | 2,061 | 2,147 | 1,905 | 1,625 | 1,466 |
Advertising Expenses | - | 71.91 | 54.84 | 26.71 | - | - |