Thailand - Delayed Quote THB
Varopakorn Public Company Limited (VARO.BK)
4.5200
-0.1400
(-3.00%)
As of 2:51:52 PM GMT+7. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,982,924.7420
2,982,924.7420
2,509,760.1260
3,754,757.0410
2,575,822.8230
Cost of Revenue
2,738,629.7910
2,738,629.7910
2,474,575.7940
3,658,194.0140
2,458,696.4120
Gross Profit
244,294.9510
244,294.9510
35,184.3320
96,563.0270
117,126.4110
Operating Expense
103,592.3630
103,592.3630
94,998.3300
96,149.3750
85,756.2610
Operating Income
140,702.5880
140,702.5880
-59,813.9980
413.6520
31,370.1500
Net Non Operating Interest Income Expense
-54,561.9890
-54,561.9890
-53,172.0020
-38,329.5530
-16,488.3920
Other Income Expense
44,457.9630
44,457.9630
3,443.1820
-22,794.7330
-12,036.8590
Pretax Income
130,598.5620
130,598.5620
-109,542.8180
-60,710.6340
2,844.8990
Tax Provision
167.6810
167.6810
-1,033.2540
-1,917.3640
-1,028.6220
Net Income Common Stockholders
130,430.8810
130,430.8810
-108,509.5640
-58,793.2700
3,873.5210
Diluted NI Available to Com Stockholders
130,430.8810
130,430.8810
-108,509.5640
-58,793.2700
3,873.5210
Basic EPS
0.56
1.31
-1.09
-0.59
0.04
Diluted EPS
0.56
1.31
-1.09
-0.59
0.04
Basic Average Shares
100,409.3610
99,902.1230
99,902.1230
99,902.1230
99,902.1230
Diluted Average Shares
100,409.3610
99,902.1230
99,902.1230
99,902.1230
99,902.1230
Total Operating Income as Reported
185,160.5510
185,160.5510
-56,370.8160
-22,381.0810
19,333.2910
Total Expenses
2,842,222.1540
2,842,222.1540
2,569,574.1240
3,754,343.3890
2,544,452.6730
Net Income from Continuing & Discontinued Operation
130,430.8810
130,430.8810
-108,509.5640
-58,793.2700
3,873.5210
Normalized Income
91,028.9189
91,028.9189
-104,547.7196
-28,896.6592
19,865.6770
Interest Expense
54,561.9890
54,561.9890
53,172.0020
38,329.5530
16,488.3920
Net Interest Income
-54,561.9890
-54,561.9890
-53,172.0020
-38,329.5530
-16,488.3920
EBIT
185,160.5510
185,160.5510
-56,370.8160
-22,381.0810
19,333.2910
EBITDA
281,473.1290
281,473.1290
52,390.2860
74,320.5150
113,443.8450
Reconciled Cost of Revenue
2,738,629.7910
2,738,629.7910
2,474,575.7940
3,658,194.0140
2,458,696.4120
Reconciled Depreciation
96,312.5780
96,312.5780
108,761.1020
96,701.5960
94,110.5540
Net Income from Continuing Operation Net Minority Interest
130,430.8810
130,430.8810
-108,509.5640
-58,793.2700
3,873.5210
Total Unusual Items Excluding Goodwill
39,452.6170
39,452.6170
-3,999.5700
-30,871.5980
-19,990.1950
Total Unusual Items
39,452.6170
39,452.6170
-3,999.5700
-30,871.5980
-19,990.1950
Normalized EBITDA
242,020.5120
242,020.5120
56,389.8560
105,192.1130
133,434.0400
Tax Rate for Calcs
0
0
0
0
0.0002
Tax Effect of Unusual Items
50.6549
50.6549
-37.7256
-974.9872
-3,998.0390
12/31/2021 - 1/4/2000
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