Thai Solar Energy PCL (BKK:TSE)
Thailand · Delayed Price · Currency is THB 0.4300
-0.0100 (-2.27%)
Feb 10, 2026, 12:15 PM ICT
Thai Solar Energy 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Operating Revenue | 1,236 | 1,176 | 1,181 | 1,146 | 1,358 | 1,369 |
Other Revenue | 55.62 | 52.47 | 79.94 | 167.5 | 166.24 | 161.01 |
| 1,292 | 1,228 | 1,261 | 1,313 | 1,524 | 1,530 | |
Revenue Growth (YoY) | 4.08% | -2.56% | -4.02% | -13.83% | -0.42% | 13.46% |
Selling, General & Admin | 294.06 | 320.99 | 330.94 | 206.53 | 348.78 | 283.93 |
Depreciation & Amortization | - | - | - | - | - | 16.22 |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 2.43 |
Provision for Bad Debts | - | - | 1,036 | - | - | - |
Other Operating Expenses | 930.24 | 861.62 | 868.44 | 892.94 | 1,075 | 1,022 |
Total Operating Expenses | 1,224 | 1,183 | 2,235 | 1,099 | 1,424 | 1,324 |
Operating Income | 67.26 | 45.71 | -974.59 | 213.78 | 100.06 | 206.05 |
Interest Expense | -202.55 | -231 | -355.53 | -319.63 | -327.69 | -325.63 |
Interest Income | 2.4 | 2.4 | 1.71 | 0.54 | 0.44 | 0.8 |
Net Interest Expense | -200.15 | -228.6 | -353.82 | -319.08 | -327.25 | -324.84 |
Income (Loss) on Equity Investments | 71.63 | 191.75 | 623.12 | 647.7 | 642.92 | 643.33 |
Currency Exchange Gain (Loss) | -12.57 | 20.96 | -264.39 | 30.82 | -77.77 | -97.95 |
Other Non-Operating Income (Expenses) | -3.83 | 21.91 | -8.06 | 2.95 | -1.19 | -3.6 |
EBT Excluding Unusual Items | -77.66 | 51.73 | -977.73 | 576.17 | 336.76 | 422.99 |
Impairment of Goodwill | - | - | - | - | - | -1.52 |
Gain (Loss) on Sale of Investments | -60.6 | 0.38 | 0.03 | 0.01 | - | 0.22 |
Gain (Loss) on Sale of Assets | -5.61 | -16.5 | -56.94 | 234.44 | 104.41 | -2.7 |
Asset Writedown | -518.04 | -529.15 | - | - | - | - |
Other Unusual Items | 0.28 | - | 2.25 | - | 60.45 | - |
Pretax Income | -661.63 | -493.54 | -1,032 | 810.62 | 501.62 | 418.98 |
Income Tax Expense | -5.32 | 7.68 | 3.01 | 14.69 | 8.64 | 0.17 |
Earnings From Continuing Ops. | -656.31 | -501.21 | -1,035 | 795.93 | 492.99 | 418.81 |
Earnings From Discontinued Ops. | - | - | -1,946 | -72.15 | - | - |
Net Income to Company | -656.31 | -501.21 | -2,981 | 723.77 | 492.99 | 418.81 |
Minority Interest in Earnings | 0.26 | - | - | - | -0.28 | 2.62 |
Net Income | -656.04 | -501.21 | -2,981 | 723.77 | 492.71 | 421.43 |
Net Income to Common | -656.04 | -501.21 | -2,981 | 723.77 | 492.71 | 421.43 |
Net Income Growth | - | - | - | 46.90% | 16.91% | -45.59% |
Shares Outstanding (Basic) | 2,117 | 2,117 | 2,118 | 2,118 | 2,118 | 2,118 |
Shares Outstanding (Diluted) | 2,117 | 2,117 | 2,118 | 2,118 | 2,118 | 2,118 |
Shares Change (YoY) | 0.02% | -0.05% | - | - | - | 8.58% |
EPS (Basic) | -0.31 | -0.24 | -1.41 | 0.34 | 0.23 | 0.20 |
EPS (Diluted) | -0.31 | -0.24 | -1.41 | 0.34 | 0.23 | 0.20 |
EPS Growth | - | - | - | 46.90% | 16.91% | -49.89% |
Free Cash Flow | -686.43 | -124.07 | -1,032 | -3,159 | -1,249 | -2,093 |
Free Cash Flow Per Share | -0.32 | -0.06 | -0.49 | -1.49 | -0.59 | -0.99 |
Dividend Per Share | - | - | 0.140 | - | 0.075 | 0.050 |
Dividend Growth | - | - | - | - | 50.00% | -58.33% |
Profit Margin | -50.80% | -40.80% | -236.48% | 55.11% | 32.33% | 27.54% |
Free Cash Flow Margin | -53.15% | -10.10% | -81.84% | -240.52% | -81.94% | -136.78% |
EBITDA | 348.35 | 351.29 | -315.82 | 516.85 | 490.11 | 596.39 |
EBITDA Margin | 26.97% | 28.60% | -25.05% | 39.36% | 32.16% | 38.97% |
D&A For EBITDA | 281.1 | 305.58 | 658.77 | 303.06 | 390.05 | 390.34 |
EBIT | 67.26 | 45.71 | -974.59 | 213.78 | 100.06 | 206.05 |
EBIT Margin | 5.21% | 3.72% | -77.32% | 16.28% | 6.57% | 13.46% |
Effective Tax Rate | - | - | - | 1.81% | 1.72% | 0.04% |
Revenue as Reported | 1,292 | 1,228 | 1,261 | 1,313 | 1,524 | 1,530 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.