Star Money PCL (BKK:SM)
Thailand
· Delayed Price · Currency is THB 0.8000
0.00 (0.00%)
May 2, 2025, 4:35 PM ICT
Star Money PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| Operating Revenue | 864.46 | 790.64 | 859.75 | 736.85 | 569.08 |
| Other Revenue | 680.6 | 589.21 | 539.69 | 500.57 | 461.81 |
| Revenue | 1,545 | 1,380 | 1,399 | 1,237 | 1,031 |
| Revenue Growth (YoY) | 11.97% | -1.40% | 13.09% | 20.04% | - |
| Cost of Revenue | 712.07 | 656.84 | 722.51 | 619.4 | 479.1 |
| Gross Profit | 565.12 | 573.93 | 676.93 | 618.02 | 551.79 |
| Selling, General & Admin | 435.84 | 421.31 | 414.22 | 345.49 | 327.34 |
| Other Operating Expenses | - | - | 15.58 | 12.18 | 10.67 |
| Operating Expenses | 461.43 | 469.01 | 502.18 | 432.19 | 431.96 |
| Operating Income | 103.69 | 104.92 | 174.74 | 185.84 | 119.83 |
| Interest Expense | -38.72 | -26.51 | -69.01 | -57.31 | -59.97 |
| EBT Excluding Unusual Items | 64.97 | 78.41 | 105.74 | 128.53 | 59.86 |
| Asset Writedown | -1.14 | -0.98 | - | - | - |
| Pretax Income | 63.83 | 77.43 | 105.74 | 128.53 | 59.86 |
| Income Tax Expense | 13.25 | 15.68 | 24.59 | 25.59 | 12.24 |
| Net Income | 50.58 | 61.75 | 81.14 | 102.94 | 47.62 |
| Net Income to Common | 50.58 | 61.75 | 81.14 | 102.94 | 47.62 |
| Net Income Growth | -18.08% | -23.90% | -21.17% | 116.18% | - |
| Shares Outstanding (Basic) | 1,100 | 1,100 | 815 | 800 | 800 |
| Shares Outstanding (Diluted) | 1,100 | 1,100 | 815 | 800 | 800 |
| Shares Change (YoY) | - | 35.00% | 1.85% | - | - |
| EPS (Basic) | 0.05 | 0.06 | 0.10 | 0.13 | 0.06 |
| EPS (Diluted) | 0.05 | 0.06 | 0.10 | 0.13 | 0.06 |
| EPS Growth | -18.08% | -43.63% | -22.60% | 116.18% | - |
| Free Cash Flow | 134.67 | -50.04 | -157.49 | 162.73 | 109.93 |
| Free Cash Flow Per Share | 0.12 | -0.04 | -0.19 | 0.20 | 0.14 |
| Dividend Per Share | 0.030 | 0.030 | 0.040 | 0.199 | - |
| Dividend Growth | - | -25.00% | -79.88% | - | - |
| Gross Margin | 36.58% | 41.59% | 48.37% | 49.94% | 53.52% |
| Operating Margin | 6.71% | 7.60% | 12.49% | 15.02% | 11.62% |
| Profit Margin | 3.27% | 4.47% | 5.80% | 8.32% | 4.62% |
| Free Cash Flow Margin | 8.72% | -3.63% | -11.25% | 13.15% | 10.66% |
| EBITDA | 119.3 | 123.88 | 192.08 | 202.39 | 133.76 |
| EBITDA Margin | 7.72% | 8.98% | 13.73% | 16.36% | 12.97% |
| D&A For EBITDA | 15.6 | 18.96 | 17.33 | 16.56 | 13.93 |
| EBIT | 103.69 | 104.92 | 174.74 | 185.84 | 119.83 |
| EBIT Margin | 6.71% | 7.60% | 12.49% | 15.02% | 11.62% |
| Effective Tax Rate | 20.76% | 20.25% | 23.26% | 19.91% | 20.45% |
| Revenue as Reported | 1,545 | 1,380 | 1,399 | 1,237 | 1,031 |
| Advertising Expenses | 15.29 | 12.41 | 13.9 | 7.03 | 6.41 |
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.