UOB Kay Hian Securities (Thailand) PCL (BKK:UOBKH)
Thailand · Delayed Price · Currency is THB 5.35
0.00 (0.00%)
Jun 4, 2025, 4:27 PM ICT
Exscientia 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
Interest and Dividend Income | 210.96 | 213.92 | 191.72 | 115.32 | 108.51 | 115.7 | Upgrade |
Total Interest Expense | 13.07 | 14.21 | 18.5 | 10.18 | 9.45 | 13.9 | Upgrade |
Net Interest Income | 197.89 | 199.71 | 173.22 | 105.14 | 99.06 | 101.81 | Upgrade |
Brokerage Commission | 537.17 | 555.38 | 654.88 | 995.61 | 1,414 | 1,090 | Upgrade |
Underwriting & Investment Banking Fee | 117.34 | 156.85 | 219.97 | 165.22 | 58.78 | 98.09 | Upgrade |
Gain on Sale of Investments (Rev) | -15.16 | 22.55 | -76.86 | 19.66 | 56.36 | 133.72 | Upgrade |
Other Revenue | 114.62 | 78.47 | 153.82 | 90.89 | 26.85 | -49.41 | Upgrade |
Revenue Before Loan Losses | 951.86 | 1,013 | 1,125 | 1,377 | 1,655 | 1,374 | Upgrade |
Provision for Loan Losses | 19.39 | 19.12 | 0.52 | 0 | - | -0.11 | Upgrade |
| 932.47 | 993.85 | 1,125 | 1,377 | 1,655 | 1,374 | Upgrade | |
Revenue Growth (YoY) | -14.32% | -11.62% | -18.31% | -16.81% | 20.40% | 34.51% | Upgrade |
Salaries & Employee Benefits | 504.41 | 483.39 | 560.88 | 620.15 | 735.72 | 626.73 | Upgrade |
Cost of Services Provided | 128.75 | 179.68 | 175.41 | 206.89 | 170.58 | 172.49 | Upgrade |
Other Operating Expenses | 229.36 | 229.1 | 243.93 | 254.19 | 258.46 | 256.39 | Upgrade |
Total Operating Expenses | 862.52 | 892.18 | 980.22 | 1,081 | 1,165 | 1,056 | Upgrade |
Operating Income | 69.95 | 101.67 | 144.28 | 295.29 | 489.98 | 318.7 | Upgrade |
EBT Excluding Unusual Items | 69.95 | 101.67 | 144.28 | 295.29 | 489.98 | 318.7 | Upgrade |
Impairment of Goodwill | -250.23 | -252.68 | -32.53 | -15.73 | -5.75 | -17.38 | Upgrade |
Pretax Income | -180.28 | -151.01 | 111.75 | 279.55 | 484.22 | 301.32 | Upgrade |
Income Tax Expense | -33.79 | -21.01 | 20.89 | 62.34 | 103.18 | 61.68 | Upgrade |
Net Income | -146.49 | -129.99 | 90.86 | 217.21 | 381.05 | 239.65 | Upgrade |
Net Income to Common | -146.49 | -129.99 | 90.86 | 217.21 | 381.05 | 239.65 | Upgrade |
Net Income Growth | - | - | -58.17% | -43.00% | 59.00% | 1404.76% | Upgrade |
Shares Outstanding (Basic) | 502 | 502 | 502 | 502 | 502 | 502 | Upgrade |
Shares Outstanding (Diluted) | 502 | 502 | 502 | 502 | 502 | 502 | Upgrade |
EPS (Basic) | -0.29 | -0.26 | 0.18 | 0.43 | 0.76 | 0.48 | Upgrade |
EPS (Diluted) | -0.29 | -0.26 | 0.18 | 0.43 | 0.76 | 0.48 | Upgrade |
EPS Growth | - | - | -58.17% | -43.00% | 59.00% | 1404.78% | Upgrade |
Free Cash Flow | -133.65 | 662.98 | 890.94 | -362.45 | -345.65 | 596.7 | Upgrade |
Free Cash Flow Per Share | -0.27 | 1.32 | 1.77 | -0.72 | -0.69 | 1.19 | Upgrade |
Dividend Per Share | - | - | 0.040 | 0.090 | 0.160 | 0.100 | Upgrade |
Dividend Growth | - | - | -55.56% | -43.75% | 60.00% | 1328.57% | Upgrade |
Operating Margin | 7.50% | 10.23% | 12.83% | 21.45% | 29.61% | 23.19% | Upgrade |
Profit Margin | -15.71% | -13.08% | 8.08% | 15.78% | 23.03% | 17.44% | Upgrade |
Free Cash Flow Margin | -14.33% | 66.71% | 79.23% | -26.33% | -20.89% | 43.42% | Upgrade |
Effective Tax Rate | - | - | 18.70% | 22.30% | 21.31% | 20.47% | Upgrade |
Revenue as Reported | 964.93 | 1,027 | 1,144 | 1,387 | 1,664 | 1,388 | Upgrade |
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.