Advertisement
U.S. markets closed

Minor International Public Company Limited (MINOF)

OTC Markets OTCPK - OTC Markets OTCPK Delayed Price. Currency in USD
0.95240.0000 (0.00%)
At close: 03:00PM EST
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

Currency in THB. All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
159,670,187
149,339,501
122,029,662
69,480,960
55,953,976
Cost of Revenue
89,966,568
82,727,965
69,854,316
47,417,151
47,253,981
Gross Profit
69,703,618
66,611,535
52,175,346
22,063,808
8,699,996
Operating Expense
49,245,525
48,232,606
40,573,194
35,370,872
27,763,758
Operating Income
20,458,094
18,378,930
11,602,152
-13,307,063
-19,063,762
Net Non Operating Interest Income Expense
-10,828,292
-9,891,682
-8,137,564
-8,352,088
-6,876,143
Other Income Expense
2,565,289
4,023,642
396,504
3,845,878
791,357
Pretax Income
9,280,244
9,596,043
6,930,749
-17,813,355
-25,148,548
Tax Provision
3,384,179
3,508,069
2,408,069
-3,637,985
-2,445,312
Net Income Common Stockholders
3,307,000
3,582,000
2,828,000
-14,713,000
-21,407,336
Diluted NI Available to Com Stockholders
3,307,000
3,582,000
2,828,000
-14,713,000
-21,407,336
Basic EPS
0.86
0.65
0.54
-2.83
-4.71
Diluted EPS
0.85
0.65
0.53
-2.83
-4.71
Basic Average Shares
5,394,500
5,475,000
5,249,000
5,196,000
4,857,563
Diluted Average Shares
5,409,250
5,479,000
5,314,000
5,263,000
4,857,563
Total Operating Income as Reported
8,287,717
9,015,537
6,795,245
-17,604,630
-24,684,647
Total Expenses
139,212,093
130,960,571
110,427,510
82,788,023
75,017,738
Net Income from Continuing & Discontinued Operation
5,102,760
5,407,055
4,286,373
-13,166,508
-21,407,336
Normalized Income
4,046,230
4,358,264
4,838,432
-15,107,080
-20,896,210
Interest Income
1,322,092
1,364,974
865,157
633,887
576,294
Interest Expense
12,150,384
11,256,656
9,002,721
8,985,975
7,452,437
Net Interest Income
-10,828,292
-9,891,682
-8,137,564
-8,352,088
-6,876,143
EBIT
21,430,628
20,852,699
15,933,470
-8,827,379
-17,696,112
EBITDA
43,629,039
41,252,601
35,208,109
11,114,383
545,093
Reconciled Cost of Revenue
89,966,568
82,727,965
69,854,316
47,417,151
47,253,981
Reconciled Depreciation
22,198,410
20,399,901
19,274,639
19,941,762
18,241,204
Net Income from Continuing Operation Net Minority Interest
5,102,760
5,407,055
4,286,373
-13,166,508
-21,407,336
Total Unusual Items Excluding Goodwill
1,662,950
1,653,136
-845,999
2,438,603
-566,178
Total Unusual Items
1,662,950
1,653,136
-845,999
2,438,603
-566,178
Normalized EBITDA
41,966,089
39,599,465
36,054,108
8,675,780
1,111,271
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
606,419
604,344
-293,940
498,031
-55,052