Make To Win Holding PCL (BKK:MTW)
Thailand · Delayed Price · Currency is THB 0.7900
0.00 (0.00%)
At close: Dec 4, 2025
Make To Win Holding PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
Operating Revenue | 296.59 | 287.48 | 522.14 | 248.16 | 213.08 | 173.92 | Upgrade |
Other Revenue | 1.76 | 0.96 | 0.77 | 0.51 | 1.09 | 0.96 | Upgrade |
| 298.35 | 288.43 | 522.9 | 248.67 | 214.17 | 174.88 | Upgrade | |
Revenue Growth (YoY) | -15.12% | -44.84% | 110.28% | 16.11% | 22.47% | 11.56% | Upgrade |
Cost of Revenue | 236.83 | 224.79 | 379.11 | 179.71 | 148.39 | 122.49 | Upgrade |
Gross Profit | 61.52 | 63.65 | 143.79 | 68.96 | 65.78 | 52.39 | Upgrade |
Selling, General & Admin | 76.66 | 68.47 | 57.85 | 40.33 | 31.2 | 28.48 | Upgrade |
Operating Expenses | 76.66 | 68.47 | 57.85 | 40.33 | 31.2 | 28.48 | Upgrade |
Operating Income | -15.14 | -4.82 | 85.94 | 28.63 | 34.58 | 23.91 | Upgrade |
Interest Expense | -12.56 | -16.02 | -6.38 | -3.09 | -1.6 | -2.27 | Upgrade |
EBT Excluding Unusual Items | -27.71 | -20.84 | 79.56 | 25.54 | 32.98 | 21.64 | Upgrade |
Pretax Income | -27.71 | -20.84 | 79.56 | 25.54 | 32.98 | 21.64 | Upgrade |
Income Tax Expense | -1.57 | -0.1 | 14.26 | 3.44 | 6.63 | 4.29 | Upgrade |
Earnings From Continuing Operations | -26.13 | -20.73 | 65.3 | 22.1 | 26.35 | 17.35 | Upgrade |
Minority Interest in Earnings | 1.21 | 1.02 | -11.06 | -2.73 | -6.52 | -5.96 | Upgrade |
Net Income | -24.93 | -19.71 | 54.24 | 19.37 | 19.83 | 11.38 | Upgrade |
Net Income to Common | -24.93 | -19.71 | 54.24 | 19.37 | 19.83 | 11.38 | Upgrade |
Net Income Growth | - | - | 179.98% | -2.31% | 74.18% | -4.97% | Upgrade |
Shares Outstanding (Basic) | 761 | 674 | 674 | 515 | 500 | 456 | Upgrade |
Shares Outstanding (Diluted) | 761 | 674 | 674 | 515 | 500 | 456 | Upgrade |
Shares Change (YoY) | 12.88% | - | 30.81% | 3.05% | 9.59% | 0.50% | Upgrade |
EPS (Basic) | -0.03 | -0.03 | 0.08 | 0.04 | 0.04 | 0.02 | Upgrade |
EPS (Diluted) | -0.03 | -0.03 | 0.08 | 0.04 | 0.04 | 0.02 | Upgrade |
EPS Growth | - | - | 114.04% | -5.20% | 58.95% | -5.44% | Upgrade |
Free Cash Flow | 125.79 | -1.86 | -287.3 | -151.81 | 2.82 | 18.47 | Upgrade |
Free Cash Flow Per Share | 0.17 | -0.00 | -0.43 | -0.29 | 0.01 | 0.04 | Upgrade |
Gross Margin | 20.62% | 22.07% | 27.50% | 27.73% | 30.71% | 29.96% | Upgrade |
Operating Margin | -5.08% | -1.67% | 16.43% | 11.51% | 16.14% | 13.67% | Upgrade |
Profit Margin | -8.35% | -6.83% | 10.37% | 7.79% | 9.26% | 6.51% | Upgrade |
Free Cash Flow Margin | 42.16% | -0.65% | -54.94% | -61.05% | 1.32% | 10.56% | Upgrade |
EBITDA | 4.85 | 12.8 | 97.89 | 37.38 | 45.18 | 35.39 | Upgrade |
EBITDA Margin | 1.63% | 4.44% | 18.72% | 15.03% | 21.10% | 20.23% | Upgrade |
D&A For EBITDA | 20 | 17.62 | 11.96 | 8.76 | 10.61 | 11.48 | Upgrade |
EBIT | -15.14 | -4.82 | 85.94 | 28.63 | 34.58 | 23.91 | Upgrade |
EBIT Margin | -5.08% | -1.67% | 16.43% | 11.51% | 16.14% | 13.67% | Upgrade |
Effective Tax Rate | - | - | 17.92% | 13.47% | 20.09% | 19.83% | Upgrade |
Revenue as Reported | 301.62 | 291.7 | 528.98 | 250.89 | 214.17 | 174.88 | Upgrade |
Advertising Expenses | - | - | - | - | - | 0.65 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.