FRA:NVP5 Income Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	26,962	27,964	31,106	33,401	27,053
Other Revenue	277.21	205.86	159.81	214.2	133.6
Revenue	27,240	28,170	31,266	33,615	27,186
Revenue Growth (YoY)	-3.30%	-9.90%	-6.99%	23.65%	3.45%
Cost of Revenue	24,931	24,851	27,114	28,359	22,123
Gross Profit	2,309	3,319	4,151	5,255	5,064
Selling, General & Admin	1,178	1,243	1,262	1,314	1,354
Other Operating Expenses	-194.21	-22.96	-146.01	679.76	1,048
Operating Expenses	928.56	1,498	1,327	2,114	2,436
Operating Income	1,380	1,821	2,824	3,141	2,628
Interest Expense	-131.08	-148.03	-142.97	-113.22	-118.12
Interest & Investment Income	-	28.76	28.5	23.66	23.49
Earnings From Equity Investments	175.86	110.21	111.87	161.03	128.43
Currency Exchange Gain (Loss)	-	50.72	86.24	107.66	90.29
Other Non Operating Income (Expenses)	22.99	-	-	-	-
EBT Excluding Unusual Items	1,448	1,862	2,908	3,320	2,752
Asset Writedown	-9.69	2.68	0.63	-199.94	-37.97
Other Unusual Items	-	-	-	-	20.75
Pretax Income	1,438	1,865	2,909	3,120	3,005
Income Tax Expense	311.83	410.96	583.2	737.55	753.42
Earnings From Continuing Operations	1,127	1,454	2,325	2,383	2,252
Minority Interest in Earnings	9.93	-37.03	-19.95	-16.2	-32.25
Net Income	1,137	1,417	2,306	2,367	2,220
Net Income to Common	1,137	1,417	2,306	2,367	2,220
Net Income Growth	-19.80%	-38.53%	-2.58%	6.61%	-38.20%
Shares Outstanding (Basic)	1,579	1,578	1,578	1,578	1,578
Shares Outstanding (Diluted)	1,579	1,578	1,578	1,578	1,578
Shares Change (YoY)	0.01%	-	-	-	0.03%
EPS (Basic)	0.72	0.90	1.46	1.50	1.41
EPS (Diluted)	0.72	0.90	1.46	1.50	1.41
EPS Growth	-19.81%	-38.53%	-2.58%	6.61%	-38.22%
Free Cash Flow	2,492	291.85	3,747	2,489	244.11
Free Cash Flow Per Share	1.58	0.18	2.37	1.58	0.15
Dividend Per Share	-	0.900	1.250	1.250	1.050
Dividend Growth	-	-28.00%	-	19.05%	-34.38%
Gross Margin	8.48%	11.78%	13.28%	15.63%	18.63%
Operating Margin	5.07%	6.46%	9.03%	9.34%	9.67%
Profit Margin	4.17%	5.03%	7.37%	7.04%	8.16%
Free Cash Flow Margin	9.15%	1.04%	11.99%	7.40%	0.90%
EBITDA	2,418	2,813	3,899	4,240	3,756
EBITDA Margin	8.88%	9.99%	12.47%	12.61%	13.82%
D&A For EBITDA	1,038	992.31	1,074	1,099	1,128
EBIT	1,380	1,821	2,824	3,141	2,628
EBIT Margin	5.07%	6.46%	9.03%	9.34%	9.67%
Effective Tax Rate	21.68%	22.03%	20.05%	23.64%	25.07%
Revenue as Reported	27,240	28,220	31,352	33,722	27,277

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