Stone One PCL (BKK:STX)
Thailand
· Delayed Price · Currency is THB 1.240
+0.010 (0.81%)
At close: May 16, 2025, 4:30 PM ICT
Stone One PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2019 |
| Operating Revenue | 414.22 | 406.66 | 316.32 | 239.63 | 356.28 | 403.29 | Upgrade
|
| Other Revenue | - | - | - | - | - | 7.65 | Upgrade
|
| Revenue | 414.22 | 406.66 | 316.32 | 239.63 | 356.28 | 410.94 | Upgrade
|
| Revenue Growth (YoY) | 19.55% | 28.56% | 32.00% | -32.74% | -13.30% | -14.72% | Upgrade
|
| Cost of Revenue | 311.42 | 307.79 | 242.84 | 175.63 | 261.95 | 287.08 | Upgrade
|
| Gross Profit | 102.8 | 98.87 | 73.47 | 64 | 94.33 | 123.85 | Upgrade
|
| Selling, General & Admin | 86 | 85.42 | 76.14 | 72.72 | 65.96 | 72.75 | Upgrade
|
| Operating Expenses | 29.33 | 81.25 | 76.14 | 72.72 | 65.96 | 72.75 | Upgrade
|
| Operating Income | 73.47 | 17.62 | -2.67 | -8.73 | 28.37 | 51.1 | Upgrade
|
| Interest Expense | -1.41 | -1.82 | -2.83 | -1.82 | -2.19 | -2.78 | Upgrade
|
| Interest & Investment Income | - | - | - | 0.64 | 0.5 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 36.58 | 43.96 | 39.65 | 39.2 | 3.98 | - | Upgrade
|
| EBT Excluding Unusual Items | 108.64 | 59.76 | 34.15 | 29.3 | 30.66 | 48.32 | Upgrade
|
| Gain (Loss) on Sale of Assets | 5.98 | 5.98 | 15.32 | 0.07 | - | -0.01 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -2.31 | Upgrade
|
| Pretax Income | 114.62 | 65.73 | 49.47 | 29.38 | 30.66 | 46 | Upgrade
|
| Income Tax Expense | 32.94 | 13.97 | 11.43 | 7.82 | 12.16 | 12.85 | Upgrade
|
| Net Income | 81.68 | 51.76 | 38.04 | 21.56 | 18.5 | 33.15 | Upgrade
|
| Net Income to Common | 81.68 | 51.76 | 38.04 | 21.56 | 18.5 | 33.15 | Upgrade
|
| Net Income Growth | 83.84% | 36.09% | 76.45% | 16.54% | -44.21% | -54.80% | Upgrade
|
| Shares Outstanding (Basic) | 310 | 287 | 242 | 242 | 242 | 242 | Upgrade
|
| Shares Outstanding (Diluted) | 310 | 287 | 242 | 242 | 242 | 242 | Upgrade
|
| Shares Change (YoY) | 30.43% | 18.48% | - | - | 0.07% | -0.04% | Upgrade
|
| EPS (Basic) | 0.26 | 0.18 | 0.16 | 0.09 | 0.08 | 0.14 | Upgrade
|
| EPS (Diluted) | 0.26 | 0.18 | 0.16 | 0.09 | 0.08 | 0.14 | Upgrade
|
| EPS Growth | 40.95% | 14.86% | 76.45% | 16.54% | -44.24% | -54.78% | Upgrade
|
| Free Cash Flow | 155.01 | 88.65 | 11.45 | 14.13 | 32.76 | 100.52 | Upgrade
|
| Free Cash Flow Per Share | 0.50 | 0.31 | 0.05 | 0.06 | 0.14 | 0.41 | Upgrade
|
| Dividend Per Share | 0.155 | 0.155 | - | 0.100 | 0.050 | 0.100 | Upgrade
|
| Dividend Growth | - | - | - | 100.00% | -50.00% | -66.67% | Upgrade
|
| Gross Margin | 24.82% | 24.31% | 23.23% | 26.71% | 26.48% | 30.14% | Upgrade
|
| Operating Margin | 17.74% | 4.33% | -0.84% | -3.64% | 7.96% | 12.44% | Upgrade
|
| Profit Margin | 19.72% | 12.73% | 12.03% | 9.00% | 5.19% | 8.07% | Upgrade
|
| Free Cash Flow Margin | 37.42% | 21.80% | 3.62% | 5.90% | 9.20% | 24.46% | Upgrade
|
| EBITDA | 112.15 | 56.48 | 35.56 | 28.21 | 80.04 | 105.03 | Upgrade
|
| EBITDA Margin | 27.07% | 13.89% | 11.24% | 11.77% | 22.46% | 25.56% | Upgrade
|
| D&A For EBITDA | 38.68 | 38.86 | 38.22 | 36.93 | 51.67 | 53.93 | Upgrade
|
| EBIT | 73.47 | 17.62 | -2.67 | -8.73 | 28.37 | 51.1 | Upgrade
|
| EBIT Margin | 17.74% | 4.33% | -0.84% | -3.64% | 7.96% | 12.44% | Upgrade
|
| Effective Tax Rate | 28.74% | 21.25% | 23.11% | 26.62% | 39.66% | 27.93% | Upgrade
|
| Revenue as Reported | 414.22 | 406.66 | 316.32 | 239.63 | 356.28 | 410.93 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.