Star Money PCL (BKK:STARM)

Star Money 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
Operating Revenue	844.27	864.46	790.64	859.75	736.85	569.08
Other Revenue	686.73	680.6	589.21	539.69	500.57	461.81
Revenue	1,531	1,545	1,380	1,399	1,237	1,031
Revenue Growth (YoY)	2.29%	11.97%	-1.40%	13.09%	20.04%	-
Cost of Revenue	697.77	712.07	656.84	722.51	619.4	479.1
Gross Profit	567.77	565.12	573.93	676.93	618.02	551.79
Selling, General & Admin	431.44	435.84	421.31	414.22	345.49	327.34
Other Operating Expenses	-	-	-	15.58	12.18	10.67
Operating Expenses	450.05	461.43	469.01	502.18	432.19	431.96
Operating Income	117.73	103.69	104.92	174.74	185.84	119.83
Interest Expense	-38.72	-38.72	-26.51	-69.01	-57.31	-59.97
EBT Excluding Unusual Items	71.79	64.97	78.41	105.74	128.53	59.86
Asset Writedown	-2.7	-1.14	-0.98	-	-	-
Pretax Income	69.09	63.83	77.43	105.74	128.53	59.86
Income Tax Expense	14.15	13.25	15.68	24.59	25.59	12.24
Net Income	54.94	50.58	61.75	81.14	102.94	47.62
Net Income to Common	54.94	50.58	61.75	81.14	102.94	47.62
Net Income Growth	-15.50%	-18.08%	-23.90%	-21.17%	116.18%	-
Shares Outstanding (Basic)	1,100	1,100	1,100	815	800	800
Shares Outstanding (Diluted)	1,100	1,100	1,100	815	800	800
Shares Change (YoY)	-	-	35.00%	1.85%	-	-
EPS (Basic)	0.05	0.05	0.06	0.10	0.13	0.06
EPS (Diluted)	0.05	0.05	0.06	0.10	0.13	0.06
EPS Growth	-15.50%	-18.08%	-43.63%	-22.60%	116.18%	-
Free Cash Flow	440.35	134.67	-50.04	-157.49	162.73	109.93
Free Cash Flow Per Share	0.40	0.12	-0.04	-0.19	0.20	0.14
Dividend Per Share	0.030	0.030	0.030	0.040	0.199	-
Dividend Growth	-	-	-25.00%	-79.88%	-	-
Gross Margin	37.09%	36.58%	41.59%	48.37%	49.94%	53.52%
Operating Margin	7.69%	6.71%	7.60%	12.49%	15.02%	11.62%
Profit Margin	3.59%	3.27%	4.47%	5.80%	8.32%	4.62%
Free Cash Flow Margin	28.76%	8.72%	-3.63%	-11.25%	13.15%	10.66%
EBITDA	108.99	119.3	123.88	192.08	202.39	133.76
EBITDA Margin	7.12%	7.72%	8.98%	13.73%	16.36%	12.97%
D&A For EBITDA	-8.74	15.6	18.96	17.33	16.56	13.93
EBIT	117.73	103.69	104.92	174.74	185.84	119.83
EBIT Margin	7.69%	6.71%	7.60%	12.49%	15.02%	11.62%
Effective Tax Rate	20.49%	20.76%	20.25%	23.26%	19.91%	20.45%
Revenue as Reported	1,531	1,545	1,380	1,399	1,237	1,031
Advertising Expenses	-	15.29	12.41	13.9	7.03	6.41

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