Sermsang Power Corporation PCL (BKK:SSP)
Thailand · Delayed Price · Currency is THB 5.25
+0.20 (3.96%)
Sep 3, 2026, 4:07 PM ICT
BKK:SSP 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 | 3,235 | 3,146 | 3,466 | 3,072 | 3,117 | 2,597 |
Other Revenue | 97.1 | 117.47 | 42.53 | 50.8 | 37.44 | 98.41 |
| 3,332 | 3,264 | 3,508 | 3,123 | 3,155 | 2,695 | |
Revenue Growth | -3.22% | -6.96% | 12.34% | -1.02% | 17.04% | 22.97% |
Selling, General & Admin | 384.72 | 401.03 | 368.79 | 358.35 | 320.71 | 243.47 |
Other Operating Expenses | 1,641 | 1,570 | 1,568 | 1,346 | 1,356 | 1,104 |
Total Operating Expenses | 2,026 | 1,971 | 1,937 | 1,704 | 1,677 | 1,347 |
Operating Income | 1,306 | 1,293 | 1,571 | 1,419 | 1,478 | 1,348 |
Interest Expense | -604.51 | -696.56 | -777.73 | -660.19 | -561.32 | -356.02 |
Interest Income | 14.02 | 18.83 | 31.12 | 35.07 | 12.31 | 2.71 |
Net Interest Expense | -590.5 | -677.73 | -746.61 | -625.12 | -549.02 | -353.31 |
Income (Loss) on Equity Investments | - | - | 22.63 | 127.09 | 86.3 | - |
EBT Excluding Unusual Items | 715.67 | 615.37 | 847.18 | 920.74 | 1,015 | 994.76 |
Gain (Loss) on Sale of Assets | - | - | - | - | 365.35 | - |
Other Unusual Items | - | - | - | - | - | -30.06 |
Pretax Income | 715.67 | 615.37 | 847.18 | 920.74 | 1,381 | 964.7 |
Income Tax Expense | 46.1 | 51.66 | 79.59 | 90.23 | 40.07 | 65.29 |
Earnings From Continuing Ops. | 669.57 | 563.72 | 767.59 | 830.51 | 1,341 | 899.41 |
Minority Interest in Earnings | -6.7 | -1.41 | -13.2 | -18.16 | -38.76 | -40.4 |
Net Income | 662.87 | 562.31 | 754.39 | 812.35 | 1,302 | 859.01 |
Net Income to Common | 662.87 | 562.31 | 754.39 | 812.35 | 1,302 | 859.01 |
Net Income Growth | 1.66% | -25.46% | -7.13% | -37.60% | 51.54% | 16.67% |
Shares Outstanding (Basic) | 1,249 | 1,256 | 1,297 | 1,373 | 1,367 | 1,243 |
Shares Outstanding (Diluted) | 1,249 | 1,256 | 1,297 | 1,373 | 1,368 | 1,248 |
Shares Change | -1.96% | -3.16% | -5.53% | 0.38% | 9.63% | 1.67% |
EPS (Basic) | 0.53 | 0.45 | 0.58 | 0.59 | 0.95 | 0.69 |
EPS (Diluted) | 0.53 | 0.45 | 0.58 | 0.59 | 0.95 | 0.69 |
EPS Growth | 3.69% | -23.03% | -1.70% | -37.84% | 38.23% | 14.75% |
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 | -1,216 | -1,113 | 1,082 | 1,867 | -555.19 | 335.12 |
Free Cash Flow Per Share | -0.97 | -0.89 | 0.83 | 1.36 | -0.41 | 0.27 |
Dividend Per Share | 0.205 | 0.205 | 0.200 | 0.100 | 0.237 | 0.009 |
Dividend Growth | 2.50% | 2.50% | 100.00% | -57.88% | 2480.43% | 9.52% |
Profit Margin | 19.89% | 17.23% | 21.50% | 26.02% | 41.26% | 31.87% |
Free Cash Flow Margin | -36.51% | -34.11% | 30.83% | 59.80% | -17.60% | 12.43% |
EBITDA | 2,373 | 2,300 | 2,565 | 2,242 | 2,361 | 2,054 |
EBITDA Margin | 71.22% | 70.48% | 73.11% | 71.81% | 74.83% | 76.22% |
D&A For EBITDA | 1,067 | 1,007 | 993.57 | 823.57 | 882.76 | 706.27 |
EBIT | 1,306 | 1,293 | 1,571 | 1,419 | 1,478 | 1,348 |
EBIT Margin | 39.20% | 39.62% | 44.79% | 45.43% | 46.85% | 50.01% |
Effective Tax Rate | 6.44% | 8.39% | 9.40% | 9.80% | 2.90% | 6.77% |
Revenue as Reported | 3,332 | 3,264 | 3,508 | 3,123 | 3,520 | 2,695 |