OTC Markets OTCPK - Delayed Quote USD
Thai Oil Public Company Limited (THOPF)
As of November 18 at 3:00 PM EST. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
459,231,382.9500
459,402,194.9500
505,703,223.9900
335,827,481.1820
242,839,964.8120
Cost of Revenue
458,952,832.2440
436,163,527.2440
481,137,018.9380
319,555,257.8760
255,300,038.1680
Gross Profit
278,550.7060
23,238,667.7060
24,566,205.0520
16,272,223.3060
-12,460,073.3560
Operating Expense
-10,674,341.6340
-6,320,877.6340
-19,703,881.9800
-6,612,667.7740
-2,423,645.6880
Operating Income
10,952,892.3400
29,559,545.3400
44,270,087.0320
22,884,891.0800
-10,036,427.6680
Net Non Operating Interest Income Expense
-3,332,663.8840
-3,302,509.8840
-3,492,037.3200
-3,395,681.0610
-3,609,004.9260
Other Income Expense
4,841,016.6060
-2,000,597.3940
1,246,072.9280
-4,389,412.6790
10,329,832.1940
Pretax Income
12,461,420.5440
24,256,613.5440
42,024,093.5710
15,099,910.2960
-3,315,361.9040
Tax Provision
2,270,912.0610
4,671,722.0610
8,917,861.5610
2,033,501.8980
-646,760.7270
Net Income Common Stockholders
10,136,208.6440
19,443,165.6440
32,668,134.5940
12,578,025.7580
-3,301,407.3950
Diluted NI Available to Com Stockholders
10,136,208.6440
19,443,165.6440
32,668,134.5940
12,578,025.7580
-3,301,407.3950
Basic EPS
4.53
8.70
15.63
6.17
-1.61
Diluted EPS
4.53
8.70
15.63
6.17
-1.61
Basic Average Shares
2,234,683.6980
2,234,000.0000
2,090,000.0000
2,040,000.0000
2,046,468.6920
Diluted Average Shares
2,234,683.6980
2,234,000.0000
2,090,000.0000
2,040,000.0000
2,046,468.6920
Total Operating Income as Reported
16,580,084.4280
28,345,123.4280
45,884,130.8910
18,694,591.3570
--
Total Expenses
448,278,490.6100
429,842,649.6100
461,433,136.9580
312,942,590.1020
252,876,392.4800
Net Income from Continuing & Discontinued Operation
10,136,208.6440
19,443,165.6440
32,668,134.5940
12,578,025.7580
-3,301,407.3950
Normalized Income
6,716,435.0424
21,410,285.8177
31,608,804.3735
18,169,126.9661
-9,028,472.2104
Interest Income
--
786,000.0000
368,000.0000
199,000.0000
683,000.0000
Interest Expense
4,118,663.8840
4,088,509.8840
3,860,037.3200
3,594,681.0610
4,292,004.9260
Net Interest Income
-3,332,663.8840
-3,302,509.8840
-3,492,037.3200
-3,395,681.0610
-3,609,004.9260
EBIT
16,580,084.4280
28,345,123.4280
45,884,130.8910
18,694,591.3570
976,643.0220
EBITDA
24,677,641.1120
36,144,585.1120
53,628,461.6520
26,118,933.2000
8,530,646.4080
Reconciled Cost of Revenue
458,952,832.2440
436,163,527.2440
481,137,018.9380
319,555,257.8760
255,300,038.1680
Reconciled Depreciation
8,097,556.6840
7,799,461.6840
7,744,330.7610
7,424,341.8430
7,554,003.3860
Net Income from Continuing Operation Net Minority Interest
10,136,208.6440
19,443,165.6440
32,668,134.5940
12,641,352.4750
-3,087,832.0430
Total Unusual Items Excluding Goodwill
4,181,855.8010
-2,436,351.1990
1,344,683.1490
-6,388,052.2030
7,421,161.9830
Total Unusual Items
4,181,855.8010
-2,436,351.1990
1,344,683.1490
-6,388,052.2030
7,421,161.9830
Normalized EBITDA
20,495,785.3110
38,580,936.3110
52,283,778.5030
32,506,985.4030
1,109,484.4250
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
762,082.1994
-469,231.0253
285,352.9285
-860,277.7119
1,480,521.8156
12/31/2020 - 9/10/2021
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade