Thai Oil PCL (BKK:TOP)
Thailand · Delayed Price · Currency is THB 47.25
-0.25 (-0.53%)
May 21, 2026, 10:59 AM ICT
Thai Oil 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 | 338,137 | 329,597 | 397,031 | 422,467 | 472,341 | 281,657 |
Other Revenue | 8,477 | 1,346 | 10,920 | 9,842 | 23,886 | 9,669 |
| 346,613 | 330,943 | 407,951 | 432,309 | 496,227 | 291,326 | |
Revenue Growth (YoY) | -12.30% | -18.88% | -5.63% | -12.88% | 70.33% | 54.94% |
Cost of Revenue | 307,945 | 317,266 | 391,184 | 399,229 | 447,775 | 265,385 |
Gross Profit | 38,668 | 13,677 | 16,767 | 33,080 | 48,452 | 25,941 |
Selling, General & Admin | 4,468 | 4,056 | 3,874 | 3,521 | 4,182 | 3,056 |
Other Operating Expenses | -389.89 | -543.3 | -602.19 | -352.18 | -413.97 | -324.11 |
Operating Expenses | 4,078 | 3,513 | 3,272 | 3,169 | 3,768 | 2,732 |
Operating Income | 34,589 | 10,165 | 13,495 | 29,912 | 44,684 | 23,209 |
Interest Expense | -3,208 | -3,494 | -4,052 | -4,089 | -3,860 | -3,595 |
Interest & Investment Income | 1,546 | 1,546 | 1,406 | 986.77 | 448.53 | 206.21 |
Earnings From Equity Investments | 6,481 | 6,259 | -131.68 | 83.75 | -512.61 | 1,675 |
Currency Exchange Gain (Loss) | 1,608 | -290.05 | 52.47 | 212.83 | -64.45 | -4,595 |
Other Non Operating Income (Expenses) | -10,011 | -1,458 | 360.35 | -2,850 | -16,006 | -2,406 |
EBT Excluding Unusual Items | 31,007 | 12,728 | 11,130 | 24,257 | 24,690 | 14,495 |
Gain (Loss) on Sale of Investments | - | - | - | - | 17,334 | 605.41 |
Other Unusual Items | 6,070 | 4,042 | 1,134 | - | - | - |
Pretax Income | 37,077 | 16,769 | 12,264 | 24,257 | 42,024 | 15,100 |
Income Tax Expense | 6,132 | 2,131 | 2,283 | 4,672 | 8,918 | 2,034 |
Earnings From Continuing Operations | 30,945 | 14,638 | 9,981 | 19,585 | 33,106 | 13,066 |
Earnings From Discontinued Operations | - | - | - | - | - | -63.33 |
Net Income to Company | 30,945 | 14,638 | 9,981 | 19,585 | 33,106 | 13,003 |
Minority Interest in Earnings | -383.25 | -54.17 | -22.37 | -141.73 | -438.1 | -425.06 |
Net Income | 30,562 | 14,584 | 9,959 | 19,443 | 32,668 | 12,578 |
Net Income to Common | 30,562 | 14,584 | 9,959 | 19,443 | 32,668 | 12,578 |
Net Income Growth | 302.17% | 46.45% | -48.78% | -40.48% | 159.72% | - |
Shares Outstanding (Basic) | 2,235 | 2,234 | 2,234 | 2,234 | 2,090 | 2,040 |
Shares Outstanding (Diluted) | 2,235 | 2,234 | 2,234 | 2,234 | 2,090 | 2,040 |
Shares Change (YoY) | 0.05% | - | - | 6.89% | 2.45% | - |
EPS (Basic) | 13.68 | 6.53 | 4.46 | 8.70 | 15.63 | 6.17 |
EPS (Diluted) | 13.68 | 6.53 | 4.46 | 8.70 | 15.63 | 6.17 |
EPS Growth | 301.95% | 46.45% | -48.78% | -44.32% | 153.51% | - |
Free Cash Flow | 46,816 | 38,380 | 30,399 | -15,344 | 11,322 | -24,642 |
Free Cash Flow Per Share | 20.95 | 17.18 | 13.61 | -6.87 | 5.42 | -12.08 |
Dividend Per Share | 1.800 | 1.800 | 1.900 | 3.400 | 3.700 | 2.600 |
Dividend Growth | -5.26% | -5.26% | -44.12% | -8.11% | 42.31% | 271.43% |
Gross Margin | 11.16% | 4.13% | 4.11% | 7.65% | 9.76% | 8.91% |
Operating Margin | 9.98% | 3.07% | 3.31% | 6.92% | 9.01% | 7.97% |
Profit Margin | 8.82% | 4.41% | 2.44% | 4.50% | 6.58% | 4.32% |
Free Cash Flow Margin | 13.51% | 11.60% | 7.45% | -3.55% | 2.28% | -8.46% |
EBITDA | 40,856 | 16,340 | 19,715 | 35,780 | 50,721 | 29,078 |
EBITDA Margin | 11.79% | 4.94% | 4.83% | 8.28% | 10.22% | 9.98% |
D&A For EBITDA | 6,267 | 6,176 | 6,220 | 5,868 | 6,037 | 5,869 |
EBIT | 34,589 | 10,165 | 13,495 | 29,912 | 44,684 | 23,209 |
EBIT Margin | 9.98% | 3.07% | 3.31% | 6.92% | 9.01% | 7.97% |
Effective Tax Rate | 16.54% | 12.71% | 18.62% | 19.26% | 21.22% | 13.47% |
Revenue as Reported | 411,352 | 395,682 | 466,777 | 469,244 | 529,589 | 345,496 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.