Tenaga Nasional Berhad
TNABY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $65,835 | $53,067 | $73,183 | $52,630 |
| % Growth | 24.1% | -27.5% | 39.1% | – |
| Cost of Goods Sold | $43,510 | $50,989 | $59,070 | $38,508 |
| Gross Profit | $22,325 | $2,078 | $14,113 | $14,122 |
| % Margin | 33.9% | 3.9% | 19.3% | 26.8% |
| R&D Expenses | $182 | $0 | $76 | $68 |
| G&A Expenses | $18 | $3,413 | $3,038 | $3,143 |
| SG&A Expenses | $3,150 | $3,413 | $3,038 | $3,143 |
| Sales & Mktg Exp. | $3,132 | $0 | $0 | $0 |
| Other Operating Expenses | $10,273 | -$8,692 | $2,151 | $2,362 |
| Operating Expenses | $13,605 | -$5,279 | $5,190 | $5,505 |
| Operating Income | $8,720 | $7,357 | $9,410 | $8,083 |
| % Margin | 13.2% | 13.9% | 12.9% | 15.4% |
| Other Income/Exp. Net | -$2,905 | -$3,983 | -$4,061 | -$3,345 |
| Pre-Tax Income | $5,815 | $3,374 | $5,349 | $4,738 |
| Tax Expense | $1,085 | $770 | $1,791 | $874 |
| Net Income | $4,699 | $2,770 | $3,463 | $3,662 |
| % Margin | 7.1% | 5.2% | 4.7% | 7% |
| EPS | 3.24 | 1.92 | 2.4 | 2.56 |
| % Growth | 68.8% | -20% | -6.3% | – |
| EPS Diluted | 3.24 | 1.92 | 2.4 | 2.56 |
| Weighted Avg Shares Out | 1,449 | 1,443 | 1,435 | 1,429 |
| Weighted Avg Shares Out Dil | 1,453 | 1,449 | 1,444 | 1,437 |
| Supplemental Information | – | – | – | – |
| Interest Income | $629 | $544 | $582 | $454 |
| Interest Expense | $4,098 | $4,403 | $4,346 | $3,809 |
| Depreciation & Amortization | $8,076 | $11,266 | $11,403 | $10,692 |
| EBITDA | $16,553 | $18,970 | $20,997 | $19,239 |
| % Margin | 25.1% | 35.7% | 28.7% | 36.6% |