B

BGrimm Power PCL
SET:BGRIM

Watchlist Manager
BGrimm Power PCL
SET:BGRIM
Watchlist
Price: 18.3 THB -2.66% Market Closed
Market Cap: 47.7B THB
Have any thoughts about
BGrimm Power PCL?
Write Note

Income Statement

Earnings Waterfall
BGrimm Power PCL

Revenue
55.7B THB
Cost of Revenue
-45.2B THB
Gross Profit
10.6B THB
Operating Expenses
-1.3B THB
Operating Income
9.3B THB
Other Expenses
-8B THB
Net Income
1.2B THB

Income Statement
BGrimm Power PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
27 747
N/A
28 615
+3%
29 753
+4%
30 775
+3%
31 482
+2%
31 987
+2%
32 828
+3%
34 414
+5%
36 585
+6%
38 686
+6%
40 747
+5%
42 807
+5%
44 132
+3%
45 098
+2%
45 475
+1%
44 910
-1%
44 087
-2%
43 317
-2%
43 549
+1%
44 077
+1%
46 628
+6%
50 933
+9%
54 134
+6%
60 803
+12%
62 395
+3%
63 388
+2%
63 603
+0%
58 440
-8%
57 115
-2%
55 529
-3%
54 289
-2%
55 749
+3%
Gross Profit
Cost of Revenue
(22 060)
(22 592)
(23 502)
(24 309)
(24 742)
(25 170)
(25 889)
(27 438)
(29 732)
(31 853)
(33 735)
(35 185)
(35 953)
(36 306)
(36 441)
(35 829)
(34 848)
(34 065)
(33 917)
(34 764)
(37 935)
(43 265)
(47 363)
(54 502)
(56 067)
(56 010)
(55 255)
(49 056)
(46 926)
(45 137)
(43 829)
(45 175)
Gross Profit
5 686
N/A
6 023
+6%
6 251
+4%
6 466
+3%
6 740
+4%
6 817
+1%
6 940
+2%
6 978
+1%
6 853
-2%
6 834
0%
7 012
+3%
7 622
+9%
8 179
+7%
8 792
+8%
9 034
+3%
9 081
+1%
9 239
+2%
9 252
+0%
9 632
+4%
9 313
-3%
8 694
-7%
7 668
-12%
6 770
-12%
6 301
-7%
6 329
+0%
7 378
+17%
8 348
+13%
9 384
+12%
10 189
+9%
10 392
+2%
10 460
+1%
10 574
+1%
Operating Income
Operating Expenses
(1 005)
(989)
(1 085)
(1 097)
(1 182)
(1 088)
(1 151)
(906)
(1 087)
(963)
(1 038)
(1 420)
(1 760)
(1 658)
(1 722)
(1 753)
(1 980)
(1 788)
(1 743)
(1 661)
(1 600)
(1 433)
(1 456)
(937)
(1 276)
(2 488)
(2 364)
(1 225)
(2 013)
(1 048)
(1 095)
(1 307)
Selling, General & Administrative
(939)
(1 148)
(1 194)
(1 215)
(1 104)
(1 285)
(1 364)
(1 405)
(1 278)
(1 448)
(1 535)
(1 646)
(1 774)
(1 992)
(2 062)
(2 099)
(1 938)
(1 974)
(1 898)
(1 833)
(1 566)
(1 645)
(1 688)
(1 736)
(1 754)
(2 011)
(2 029)
(2 138)
(2 197)
(2 274)
(2 411)
(2 489)
Depreciation & Amortization
(161)
0
0
0
(159)
0
0
0
(131)
0
0
0
(91)
0
0
0
(101)
0
0
0
(107)
0
0
0
(103)
0
0
0
(88)
0
0
0
Other Operating Expenses
95
159
109
120
81
198
214
500
321
486
497
226
105
334
341
345
59
186
155
172
73
212
232
799
581
(477)
(335)
913
272
1 226
1 316
1 183
Operating Income
4 681
N/A
5 035
+8%
5 168
+3%
5 371
+4%
5 557
+3%
5 730
+3%
5 789
+1%
6 071
+5%
5 766
-5%
5 871
+2%
5 974
+2%
6 202
+4%
6 419
+3%
7 134
+11%
7 312
+2%
7 328
+0%
7 258
-1%
7 464
+3%
7 889
+6%
7 652
-3%
7 094
-7%
6 235
-12%
5 315
-15%
5 363
+1%
5 053
-6%
4 890
-3%
5 985
+22%
8 159
+36%
8 176
+0%
9 344
+14%
9 365
+0%
9 267
-1%
Pre-Tax Income
Interest Income Expense
(2 115)
(2 279)
(2 424)
(2 422)
(1 619)
(1 832)
(2 348)
(2 441)
(2 537)
(3 075)
(2 416)
(2 528)
(2 173)
(3 594)
(3 170)
(3 616)
(3 215)
(2 691)
(3 196)
(3 208)
(3 267)
(3 301)
(4 128)
(5 159)
(4 574)
(4 979)
(4 874)
(4 352)
(4 410)
(5 572)
(5 934)
(5 460)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(213)
(1 327)
0
0
(1 184)
255
0
0
0
Total Other Income
(25)
1
(1)
(1)
(110)
(1)
0
0
(76)
0
0
0
(34)
0
0
(15)
(55)
(40)
(64)
(71)
(111)
(57)
(55)
(56)
(94)
(103)
(117)
(132)
(48)
(54)
(68)
(84)
Pre-Tax Income
2 541
N/A
2 757
+9%
2 743
-1%
2 948
+7%
3 828
+30%
3 897
+2%
3 441
-12%
3 629
+5%
3 153
-13%
2 796
-11%
3 558
+27%
3 674
+3%
4 212
+15%
3 540
-16%
4 142
+17%
3 697
-11%
3 989
+8%
4 733
+19%
4 629
-2%
4 373
-6%
3 715
-15%
2 877
-23%
1 131
-61%
(65)
N/A
(942)
-1 354%
(191)
+80%
994
N/A
2 491
+151%
3 973
+59%
3 718
-6%
3 363
-10%
3 723
+11%
Net Income
Tax Provision
(225)
(283)
(248)
(284)
(235)
(199)
(175)
(162)
(177)
(187)
(228)
(233)
(235)
(240)
(198)
(181)
(233)
(289)
(396)
(392)
(298)
(217)
(92)
(152)
44
11
(31)
(47)
(288)
(271)
(326)
(470)
Income from Continuing Operations
2 316
2 474
2 497
2 666
3 594
3 699
3 265
3 467
2 976
2 608
3 330
3 441
3 977
3 301
3 944
3 515
3 755
4 445
4 234
3 981
3 417
2 660
1 040
(217)
(898)
(181)
963
2 444
3 685
3 447
3 037
3 254
Income to Minority Interest
(936)
(1 011)
(1 035)
(1 101)
(1 467)
(1 529)
(1 301)
(1 277)
(1 113)
(936)
(1 247)
(1 389)
(1 646)
(1 421)
(1 673)
(1 507)
(1 581)
(1 740)
(1 524)
(1 324)
(1 141)
(972)
(567)
(287)
(346)
(688)
(960)
(1 568)
(1 800)
(1 583)
(1 623)
(2 021)
Net Income (Common)
1 380
N/A
1 464
+6%
1 462
0%
1 565
+7%
2 127
+36%
2 171
+2%
1 965
-9%
2 191
+11%
1 863
-15%
1 672
-10%
2 083
+25%
2 052
-2%
2 331
+14%
1 879
-19%
2 271
+21%
2 008
-12%
2 175
+8%
2 705
+24%
2 710
+0%
2 657
-2%
2 276
-14%
1 688
-26%
473
-72%
(504)
N/A
(1 244)
-147%
(868)
+30%
3
N/A
877
+28 338%
1 885
+115%
1 864
-1%
1 414
-24%
1 233
-13%
EPS (Diluted)
0.93
N/A
0.77
-17%
0.76
-1%
0.63
-17%
0.96
+52%
0.83
-14%
0.77
-7%
0.84
+9%
0.71
-15%
0.64
-10%
0.8
+25%
0.79
-1%
0.89
+13%
0.72
-19%
0.87
+21%
0.77
-11%
0.83
+8%
1.04
+25%
1.04
N/A
1.02
-2%
0.87
-15%
0.65
-25%
0.18
-72%
-0.19
N/A
-0.48
-153%
-0.33
+31%
0
N/A
0.34
N/A
0.72
+112%
0.72
N/A
0.54
-25%
0.47
-13%

See Also

Discover More