The Practical Solution PCL (BKK:TPS)
Thailand
· Delayed Price · Currency is THB 3.260
+0.040 (1.24%)
Apr 29, 2026, 4:41 PM ICT
BKK:TPS 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Operating Revenue | 1,570 | 1,593 | 1,351 | 976.38 | 583.12 | Upgrade
|
| Other Revenue | 3.07 | 2.93 | 3.32 | 4.3 | 2.56 | Upgrade
|
| Revenue | 1,573 | 1,596 | 1,354 | 980.67 | 585.67 | Upgrade
|
| Revenue Growth (YoY) | -1.44% | 17.89% | 38.08% | 67.44% | -20.31% | Upgrade
|
| Cost of Revenue | 1,134 | 1,178 | 993.1 | 719.12 | 401.51 | Upgrade
|
| Gross Profit | 438.88 | 418.56 | 361.02 | 261.56 | 184.17 | Upgrade
|
| Selling, General & Admin | 274.12 | 251.85 | 216.91 | 173.75 | 142.33 | Upgrade
|
| Operating Expenses | 274.12 | 251.85 | 216.91 | 173.75 | 142.33 | Upgrade
|
| Operating Income | 164.76 | 166.71 | 144.11 | 87.8 | 41.84 | Upgrade
|
| Interest Expense | -0.9 | -1.14 | -1.72 | -1.37 | -0.45 | Upgrade
|
| Interest & Investment Income | 9.95 | 9.96 | 8.69 | 6.18 | 3.57 | Upgrade
|
| EBT Excluding Unusual Items | 173.82 | 175.54 | 151.08 | 92.62 | 44.96 | Upgrade
|
| Pretax Income | 173.82 | 175.54 | 151.08 | 92.62 | 44.96 | Upgrade
|
| Income Tax Expense | 35.78 | 35.21 | 30.74 | 18.8 | 8.02 | Upgrade
|
| Earnings From Continuing Operations | 138.04 | 140.33 | 120.34 | 73.82 | 36.94 | Upgrade
|
| Minority Interest in Earnings | 0.75 | -4.86 | -3.97 | 2.01 | 1.8 | Upgrade
|
| Net Income | 138.79 | 135.47 | 116.37 | 75.83 | 38.74 | Upgrade
|
| Net Income to Common | 138.79 | 135.47 | 116.37 | 75.83 | 38.74 | Upgrade
|
| Net Income Growth | 2.45% | 16.42% | 53.46% | 95.73% | -28.15% | Upgrade
|
| Shares Outstanding (Basic) | 420 | 402 | 349 | 336 | 318 | Upgrade
|
| Shares Outstanding (Diluted) | 420 | 402 | 374 | 342 | 318 | Upgrade
|
| Shares Change (YoY) | 4.32% | 7.53% | 9.40% | 7.48% | -5.30% | Upgrade
|
| EPS (Basic) | 0.33 | 0.34 | 0.33 | 0.23 | 0.12 | Upgrade
|
| EPS (Diluted) | 0.33 | 0.34 | 0.31 | 0.22 | 0.12 | Upgrade
|
| EPS Growth | -1.80% | 8.63% | 40.91% | 83.34% | -25.22% | Upgrade
|
| Free Cash Flow | 257.53 | 93.74 | 84.63 | -162 | 40.98 | Upgrade
|
| Free Cash Flow Per Share | 0.61 | 0.23 | 0.23 | -0.47 | 0.13 | Upgrade
|
| Dividend Per Share | 0.200 | 0.200 | 0.180 | 0.100 | 0.080 | Upgrade
|
| Dividend Growth | - | 11.11% | 80.00% | 25.00% | 140.24% | Upgrade
|
| Gross Margin | 27.89% | 26.22% | 26.66% | 26.67% | 31.45% | Upgrade
|
| Operating Margin | 10.47% | 10.44% | 10.64% | 8.95% | 7.14% | Upgrade
|
| Profit Margin | 8.82% | 8.49% | 8.59% | 7.73% | 6.62% | Upgrade
|
| Free Cash Flow Margin | 16.37% | 5.87% | 6.25% | -16.52% | 7.00% | Upgrade
|
| EBITDA | 174.29 | 176.78 | 153.78 | 97.47 | 50.83 | Upgrade
|
| EBITDA Margin | 11.08% | 11.07% | 11.36% | 9.94% | 8.68% | Upgrade
|
| D&A For EBITDA | 9.53 | 10.07 | 9.67 | 9.67 | 8.99 | Upgrade
|
| EBIT | 164.76 | 166.71 | 144.11 | 87.8 | 41.84 | Upgrade
|
| EBIT Margin | 10.47% | 10.44% | 10.64% | 8.95% | 7.14% | Upgrade
|
| Effective Tax Rate | 20.58% | 20.06% | 20.35% | 20.30% | 17.83% | Upgrade
|
| Revenue as Reported | 1,583 | 1,606 | 1,363 | 986.86 | 589.25 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.