Mermaid Maritime Public Company Limited (SGX:DU4)
Singapore
· Delayed Price · Currency is SGD 0.1050
-0.0040 (-3.67%)
At close: May 14, 2025, 5:00 PM SGT
SGX:DU4 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
Operating Revenue | 18,990 | 18,149 | 9,629 | 7,906 | 3,605 | 2,617 | Upgrade
|
Other Revenue | 61.9 | 60.61 | 60.57 | 43.98 | 84.86 | 8.95 | Upgrade
|
| Revenue | 19,052 | 18,209 | 9,689 | 7,950 | 3,690 | 2,626 | Upgrade
|
Revenue Growth (YoY) | 50.25% | 87.94% | 21.88% | 115.43% | 40.54% | -20.76% | Upgrade
|
Cost of Revenue | 13,158 | 12,036 | 7,227 | 5,596 | 3,129 | 2,695 | Upgrade
|
Gross Profit | 5,894 | 6,174 | 2,462 | 2,354 | 560.79 | -69.26 | Upgrade
|
Selling, General & Admin | 5,698 | 5,657 | 1,985 | 2,211 | 992.35 | 995.49 | Upgrade
|
Operating Expenses | 5,698 | 5,657 | 1,985 | 2,211 | 992.35 | 995.49 | Upgrade
|
Operating Income | 196.1 | 516.42 | 477.23 | 142.74 | -431.56 | -1,065 | Upgrade
|
Interest Expense | -296.57 | -306.99 | -196.68 | -118.18 | -52 | -69.85 | Upgrade
|
Interest & Investment Income | 10.44 | 10.44 | 6.54 | 4.57 | 0.44 | 2.45 | Upgrade
|
Earnings From Equity Investments | 107.88 | 56.12 | 135.88 | 100.15 | 18.82 | -28.41 | Upgrade
|
Currency Exchange Gain (Loss) | -89.5 | -42.91 | -32.32 | -37.44 | -14.21 | -0.37 | Upgrade
|
EBT Excluding Unusual Items | -71.65 | 233.08 | 390.64 | 91.84 | -478.51 | -1,161 | Upgrade
|
Impairment of Goodwill | - | - | - | - | - | -63.25 | Upgrade
|
Gain (Loss) on Sale of Investments | - | - | - | - | - | -2,133 | Upgrade
|
Asset Writedown | 337.03 | 337.03 | 9.13 | - | - | - | Upgrade
|
Pretax Income | 265.39 | 570.12 | 399.77 | 91.84 | -478.51 | -3,357 | Upgrade
|
Income Tax Expense | 54.95 | 78.81 | 53.88 | 57.69 | 23.52 | 77.27 | Upgrade
|
Earnings From Continuing Operations | 210.44 | 491.31 | 345.89 | 34.16 | -502.03 | -3,434 | Upgrade
|
Minority Interest in Earnings | -7.37 | -13.97 | -2.51 | -19.4 | -1.5 | -1.85 | Upgrade
|
Net Income | 203.07 | 477.34 | 343.38 | 14.76 | -503.53 | -3,436 | Upgrade
|
Net Income to Common | 203.07 | 477.34 | 343.38 | 14.76 | -503.53 | -3,436 | Upgrade
|
Net Income Growth | -64.08% | 39.01% | 2226.26% | - | - | - | Upgrade
|
Shares Outstanding (Basic) | 1,415 | 1,413 | 1,413 | 1,413 | 1,413 | 1,413 | Upgrade
|
Shares Outstanding (Diluted) | 1,415 | 1,413 | 1,413 | 1,413 | 1,413 | 1,413 | Upgrade
|
Shares Change (YoY) | 0.15% | - | - | - | - | - | Upgrade
|
EPS (Basic) | 0.14 | 0.34 | 0.24 | 0.01 | -0.36 | -2.43 | Upgrade
|
EPS (Diluted) | 0.14 | 0.34 | 0.24 | 0.01 | -0.36 | -2.43 | Upgrade
|
EPS Growth | -64.13% | 39.01% | 2226.29% | - | - | - | Upgrade
|
Free Cash Flow | -189.98 | -483.68 | -39.69 | 476.86 | -793.81 | -504.5 | Upgrade
|
Free Cash Flow Per Share | -0.13 | -0.34 | -0.03 | 0.34 | -0.56 | -0.36 | Upgrade
|
Gross Margin | 30.94% | 33.90% | 25.41% | 29.61% | 15.20% | -2.64% | Upgrade
|
Operating Margin | 1.03% | 2.84% | 4.92% | 1.80% | -11.70% | -40.55% | Upgrade
|
Profit Margin | 1.07% | 2.62% | 3.54% | 0.19% | -13.64% | -130.87% | Upgrade
|
Free Cash Flow Margin | -1.00% | -2.66% | -0.41% | 6.00% | -21.51% | -19.21% | Upgrade
|
EBITDA | 979.85 | 1,296 | 1,225 | 536.7 | -105.23 | -707.51 | Upgrade
|
EBITDA Margin | 5.14% | 7.12% | 12.65% | 6.75% | -2.85% | -26.95% | Upgrade
|
D&A For EBITDA | 783.75 | 779.24 | 747.96 | 393.96 | 326.34 | 357.24 | Upgrade
|
EBIT | 196.1 | 516.42 | 477.23 | 142.74 | -431.56 | -1,065 | Upgrade
|
EBIT Margin | 1.03% | 2.84% | 4.92% | 1.80% | -11.70% | -40.55% | Upgrade
|
Effective Tax Rate | 20.70% | 13.82% | 13.48% | 62.81% | - | - | Upgrade
|
Revenue as Reported | 19,372 | 18,557 | 9,705 | 7,954 | 3,691 | 2,628 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.