Stella X PCL (BKK:STELLA)
Thailand · Delayed Price · Currency is THB 0.2700
0.00 (0.00%)
May 22, 2026, 4:36 PM ICT
Stella X 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 | Mar '26 Mar 31, 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 | 834.23 | 882.23 | 950.11 | 1,150 | 1,609 | 1,583 |
Other Revenue | -2.9 | 0.1 | 88.17 | 120.1 | 235.32 | - |
| 831.33 | 882.33 | 1,038 | 1,270 | 1,844 | 1,583 | |
Revenue Growth (YoY) | -3.66% | -15.02% | -18.25% | -31.13% | 16.49% | 142.32% |
Cost of Revenue | 1,094 | 1,123 | 995.15 | 1,023 | 1,104 | 1,120 |
Gross Profit | -262.76 | -240.76 | 43.13 | 247.09 | 740.24 | 463.51 |
Selling, General & Admin | 653.86 | 699.86 | 594.34 | 692.92 | 625.82 | 581.2 |
Other Operating Expenses | 1,808 | 1,808 | 1,249 | 208.19 | 154.08 | -3.31 |
Operating Expenses | 2,462 | 2,508 | 1,843 | 901.12 | 779.9 | 577.89 |
Operating Income | -2,725 | -2,749 | -1,800 | -654.02 | -39.66 | -114.38 |
Interest Expense | -315.75 | -310.75 | -348.64 | -360.21 | -275.95 | -256.25 |
Interest & Investment Income | 89.85 | 89.85 | 169.48 | 437.1 | 116.38 | 34.01 |
Earnings From Equity Investments | 12.69 | -45.31 | -54.81 | -230.87 | -216.1 | -95.72 |
Currency Exchange Gain (Loss) | -1.4 | -1.4 | -4.26 | 3.56 | - | - |
Other Non Operating Income (Expenses) | 73.88 | 73.88 | -118.24 | 67.71 | 68.65 | 23.78 |
EBT Excluding Unusual Items | -2,866 | -2,943 | -2,157 | -736.74 | -346.68 | -408.55 |
Gain (Loss) on Sale of Investments | -56.04 | -56.04 | - | -91.27 | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | 24.95 | -423.87 |
Asset Writedown | -110.18 | -118.18 | -0.65 | -5.32 | -3.75 | -35.51 |
Other Unusual Items | 109.46 | 109.46 | 127.9 | - | - | - |
Pretax Income | -2,923 | -3,008 | -2,029 | -833.32 | -325.48 | -867.93 |
Income Tax Expense | -13.25 | -19.25 | 22.46 | 5.49 | 72.51 | 8.9 |
Earnings From Continuing Operations | -2,909 | -2,988 | -2,052 | -838.81 | -397.98 | -876.83 |
Minority Interest in Earnings | 53.26 | 53.26 | 40.1 | 50.53 | -19.23 | -12.3 |
Net Income | -2,856 | -2,935 | -2,012 | -788.28 | -417.22 | -889.13 |
Net Income to Common | -2,856 | -2,935 | -2,012 | -788.28 | -417.22 | -889.13 |
Shares Outstanding (Basic) | 21,783 | 15,633 | 13,066 | 13,066 | 10,611 | 7,846 |
Shares Outstanding (Diluted) | 21,783 | 15,633 | 13,066 | 13,066 | 11,391 | 7,846 |
Shares Change (YoY) | 63.13% | 19.64% | - | 14.70% | 45.19% | 2.68% |
EPS (Basic) | -0.13 | -0.19 | -0.15 | -0.06 | -0.04 | -0.11 |
EPS (Diluted) | -0.13 | -0.19 | -0.15 | -0.06 | -0.04 | -0.11 |
Free Cash Flow | - | -536.36 | 73.4 | -263.53 | -390.2 | -234.7 |
Free Cash Flow Per Share | - | -0.03 | 0.01 | -0.02 | -0.03 | -0.03 |
Gross Margin | -31.61% | -27.29% | 4.15% | 19.45% | 40.14% | 29.28% |
Operating Margin | -327.80% | -311.57% | -173.38% | -51.49% | -2.15% | -7.22% |
Profit Margin | -343.55% | -332.65% | -193.76% | -62.06% | -22.62% | -56.16% |
Free Cash Flow Margin | - | -60.79% | 7.07% | -20.75% | -21.16% | -14.82% |
EBITDA | -2,678 | -2,680 | -1,740 | -582.41 | 74.44 | 25.32 |
EBITDA Margin | - | - | -167.54% | -45.86% | 4.04% | 1.60% |
D&A For EBITDA | 47.08 | 68.96 | 60.64 | 71.62 | 114.1 | 139.71 |
EBIT | -2,725 | -2,749 | -1,800 | -654.02 | -39.66 | -114.38 |
EBIT Margin | - | - | -173.38% | -51.49% | -2.15% | -7.22% |
Revenue as Reported | 1,126 | 1,177 | 1,388 | 1,789 | 2,037 | 1,649 |
Advertising Expenses | - | 34.44 | 31.56 | 103.39 | 99.07 | 37.57 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.