Pruksa Holding Public Company Limited (FRA:2PR3)

FRA:2PR3 Income Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	14,566	19,691	24,176	28,402	28,311	29,244
Other Revenue	-	-	-	-	119.31	268.62
Revenue	14,566	19,691	24,176	28,402	28,430	29,513
Revenue Growth (YoY)	-28.58%	-18.55%	-14.88%	-0.10%	-3.67%	-26.50%
Cost of Revenue	10,510	14,432	16,953	19,463	20,128	19,876
Gross Profit	4,057	5,259	7,223	8,939	8,302	9,637
Selling, General & Admin	4,245	4,857	5,612	5,177	4,754	5,437
Operating Expenses	4,245	4,857	5,612	5,177	4,754	5,437
Operating Income	-188.72	402	1,612	3,762	3,548	4,200
Interest Expense	-540.08	-770.71	-670.48	-426.91	-549.55	-515.02
Interest & Investment Income	853.3	939.42	1,067	227.01	-	-
Earnings From Equity Investments	-187.25	-80.71	12.31	29.24	109.6	-
Currency Exchange Gain (Loss)	67.49	-59.83	30.43	11.28	-	-
Other Non Operating Income (Expenses)	168.11	168.11	-	-	-	-
EBT Excluding Unusual Items	172.86	598.28	2,051	3,603	3,108	3,685
Gain (Loss) on Sale of Assets	-0	197.18	858.11	-	-	-
Pretax Income	46.83	795.46	2,910	3,603	3,108	3,685
Income Tax Expense	127.78	308.32	570.17	768.1	704.95	858.2
Earnings From Continuing Operations	-80.95	487.13	2,339	2,835	2,403	2,827
Minority Interest in Earnings	-19.93	-31.02	-134.19	-62.53	-50.68	-56.12
Net Income	-100.88	456.12	2,205	2,772	2,353	2,771
Net Income to Common	-100.88	456.12	2,205	2,772	2,353	2,771
Net Income Growth	-	-79.32%	-20.46%	17.84%	-15.09%	-48.30%
Shares Outstanding (Basic)	2,159	2,189	2,189	2,189	2,189	2,189
Shares Outstanding (Diluted)	2,159	2,189	2,189	2,189	2,189	2,189
Shares Change (YoY)	-2.12%	-	-	-	-	-
EPS (Basic)	-0.05	0.21	1.01	1.27	1.07	1.27
EPS (Diluted)	-0.05	0.21	1.01	1.27	1.07	1.27
EPS Growth	-	-79.32%	-20.46%	17.84%	-15.09%	-48.30%
Free Cash Flow	-1,981	1,828	6,153	12,090	11,066	9,445
Free Cash Flow Per Share	-0.92	0.83	2.81	5.52	5.05	4.32
Dividend Per Share	0.080	0.210	0.960	0.960	0.960	0.960
Dividend Growth	-90.00%	-78.13%	-	-	-	-38.06%
Gross Margin	27.85%	26.71%	29.88%	31.47%	29.20%	32.65%
Operating Margin	-1.30%	2.04%	6.67%	13.25%	12.48%	14.23%
Profit Margin	-0.69%	2.32%	9.12%	9.76%	8.28%	9.39%
Free Cash Flow Margin	-13.60%	9.28%	25.45%	42.57%	38.92%	32.00%
EBITDA	56.72	633.82	1,847	4,067	3,824	4,401
EBITDA Margin	0.39%	3.22%	7.64%	14.32%	13.45%	14.91%
D&A For EBITDA	245.44	231.82	235.04	305.06	275.77	200.62
EBIT	-188.72	402	1,612	3,762	3,548	4,200
EBIT Margin	-1.30%	2.04%	6.67%	13.25%	12.48%	14.23%
Effective Tax Rate	272.84%	38.76%	19.60%	21.32%	22.68%	23.29%
Revenue as Reported	15,565	20,996	26,132	28,640	28,430	29,513
Advertising Expenses	-	486	614	597	586	462

Source: S&P Global Market Intelligence. Standard template. Financial Sources.