Also trades as: IRPSY (OTC) · $vol 0M · TPIG.F (FSX) · $vol 0M

฿2.90 ($0.09)

+0.00 (+0.00%)

Weekly Expected Move ±9.4%

฿2 ฿3 ฿3 ฿3 ฿3

SET · Energy · Oil & Gas Refining & Marketing · Tech Score Neutral · Power 54 · ฿59.2B mcap · 10.19B float · 1.55% daily turnover

Revenue

$279.6B -11.2% ▼

5Y CAGR: +9.9%

Gross Profit

$2.7B +82.8% ▲

Operating Income

-$3.4B +33.9% ▲

Net Income

-$3.6B +31.2% ▲

EPS (Diluted)

$-0.17 +32.0% ▲

EBITDA

$6.0B +17.4% ▲

5Y CAGR: +16.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$255.1B	$324.8B	$319.0B	$314.8B	$279.6B
YoY Growth	+46.2%	+27.3%	-1.8%	-1.3%	-11.2%
Cost of Revenue	$229.0B	$314.9B	$315.5B	$313.4B	$276.9B
Gross Profit	$26.1B	$9.9B	$3.5B	$1.5B	$2.7B
Gross Margin	10.2%	3.1%	1.1%	0.5%	1.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$7.5B	$6.9B	$6.5B	$7.6B	$6.1B
Operating Expenses	$7.8B	$7.2B	$5.2B	$6.6B	$6.1B
Operating Income	$17.9B	$3.6B	-$1.9B	-$5.2B	-$3.4B
Operating Margin	7.0%	1.1%	-0.6%	-1.6%	-1.2%
Interest Expense	$1.8B	$1.9B	$2.1B	$2.5B	$2.5B
Income Before Tax	$16.9B	-$5.5B	-$3.7B	-$6.7B	-$4.4B
Tax Expense	$2.4B	-$1.1B	-$772M	-$1.5B	-$817M
Net Income	$14.5B	-$4.4B	-$2.9B	-$5.2B	-$3.6B
Net Margin	5.7%	-1.3%	-0.9%	-1.6%	-1.3%
EPS (Diluted)	$0.71	$-0.21	$-0.14	$-0.25	$-0.17
EBITDA	$26.5B	$4.1B	$7.4B	$5.1B	$6.0B
Shares Outstanding	20.41B	20.41B	20.41B	20.41B	20.41B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$79.7B	$74.1B	$72.9B	$68.6B	$70.4B	$67.7B	$76.8B	$90.0B
Cost of Revenue	$84.3B	$72.5B	$72.3B	$69.3B	$68.3B	$66.6B	$62.9B	$86.0B
Gross Profit	-$4.6B	$1.6B	$531M	-$684M	$2.1B	$1.1B	$13.9B	$3.9B
Gross Margin	-5.8%	2.2%	0.7%	-1.0%	3.0%	1.7%	18.1%	4.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.1B	$1.8B	$1.6B	$1.8B	$1.5B	$1.5B	$1.7B	$1.5B
Operating Expenses	$2.1B	$2.1B	$591M	$1.6B	$1.5B	$1.5B	$1.7B	$1.5B
Operating Income	-$6.7B	-$471M	-$60M	-$2.3B	$568M	-$390M	$12.2B	$2.4B
Operating Margin	-8.4%	-0.6%	-0.1%	-3.4%	0.8%	-0.6%	15.9%	2.7%
Interest Expense	$689M	$670M	$594M	$673M	$634M	$610M	$585M	$580M
Income Before Tax	-$6.3B	-$1.5B	-$1.3B	-$2.7B	$434M	-$792M	$10.0B	$3.7B
Tax Expense	-$1.3B	-$286M	-$111M	-$580M	$87M	-$212M	$2.1B	$735M
Net Income	-$4.9B	-$1.1B	-$1.2B	-$2.1B	$340M	-$574M	$7.9B	$2.9B
Net Margin	-6.1%	-1.5%	-1.7%	-3.1%	0.5%	-0.8%	10.3%	3.2%
EPS (Diluted)	$-0.24	$-0.06	$-0.06	$-0.10	$0.02	$-0.03	$0.39	$0.14
EBITDA	-$3.3B	$1.8B	$1.6B	$269M	$3.2B	$2.0B	$12.9B	$4.7B
Shares Outstanding	20.33B	20.41B	20.10B	21.32B	20.41B	20.41B	20.41B	20.41B

IRPC.BK SET