M Vision PCL (BKK:MVP)
Thailand · Delayed Price · Currency is THB 0.6500
-0.0200 (-2.99%)
Sep 8, 2025, 4:35 PM ICT
M Vision 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2016 - 2020 |
Operating Revenue | 210.2 | 211.58 | 324.36 | 331.93 | 241.03 | 206.19 | Upgrade |
Other Revenue | 3.96 | 3.96 | 2.39 | - | - | - | Upgrade |
| 214.16 | 215.55 | 326.75 | 331.93 | 241.03 | 206.19 | Upgrade | |
Revenue Growth (YoY) | -28.60% | -34.03% | -1.56% | 37.72% | 16.89% | -38.34% | Upgrade |
Cost of Revenue | 149.5 | 137.35 | 305.55 | 206.54 | 160.5 | 179.42 | Upgrade |
Gross Profit | 64.65 | 78.19 | 21.2 | 125.39 | 80.52 | 26.78 | Upgrade |
Selling, General & Admin | 131.71 | 79.72 | 114.13 | 78.22 | 66.83 | 62.16 | Upgrade |
Other Operating Expenses | 33.28 | 38.07 | 39 | -2.06 | -6.68 | -2.87 | Upgrade |
Operating Expenses | 179.45 | 132.26 | 187.84 | 114.99 | 86.56 | 66.64 | Upgrade |
Operating Income | -114.8 | -54.07 | -166.64 | 10.4 | -6.04 | -39.86 | Upgrade |
Interest Expense | -5.99 | -5.43 | -7.04 | -7 | -7.85 | -4.28 | Upgrade |
Interest & Investment Income | - | - | - | 0.01 | 0.01 | 0.02 | Upgrade |
Earnings From Equity Investments | - | - | -0.74 | -0 | -1.24 | -0.01 | Upgrade |
EBT Excluding Unusual Items | -120.79 | -59.5 | -174.42 | 3.41 | -15.12 | -44.12 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | 0.01 | 49.63 | - | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | - | -5.28 | -0.19 | Upgrade |
Asset Writedown | -3.1 | -3.1 | -111.93 | - | - | - | Upgrade |
Legal Settlements | - | - | - | 7.31 | -7.33 | - | Upgrade |
Pretax Income | -123.89 | -62.6 | -286.35 | 10.73 | 21.9 | -44.32 | Upgrade |
Income Tax Expense | 0.27 | 0.32 | 3.19 | 2.39 | 16.32 | -0.62 | Upgrade |
Earnings From Continuing Operations | -124.16 | -62.92 | -289.53 | 8.34 | 5.58 | -43.7 | Upgrade |
Minority Interest in Earnings | -2.06 | 0.01 | 1.34 | -0.41 | 39.73 | 0.24 | Upgrade |
Net Income | -126.22 | -62.9 | -288.19 | 7.94 | 45.3 | -43.46 | Upgrade |
Net Income to Common | -126.22 | -62.9 | -288.19 | 7.94 | 45.3 | -43.46 | Upgrade |
Net Income Growth | - | - | - | -82.48% | - | - | Upgrade |
Shares Outstanding (Basic) | 336 | 337 | 337 | 291 | 211 | 200 | Upgrade |
Shares Outstanding (Diluted) | 336 | 337 | 337 | 291 | 238 | 200 | Upgrade |
Shares Change (YoY) | -4.57% | - | 16.01% | 22.10% | 19.05% | -0.65% | Upgrade |
EPS (Basic) | -0.38 | -0.19 | -0.85 | 0.03 | 0.21 | -0.22 | Upgrade |
EPS (Diluted) | -0.38 | -0.19 | -0.85 | 0.03 | 0.19 | -0.22 | Upgrade |
EPS Growth | - | - | - | -85.63% | - | - | Upgrade |
Free Cash Flow | 9.84 | 9.92 | -22.22 | -193.56 | -37.11 | 10.44 | Upgrade |
Free Cash Flow Per Share | 0.03 | 0.03 | -0.07 | -0.67 | -0.16 | 0.05 | Upgrade |
Gross Margin | 30.19% | 36.28% | 6.49% | 37.78% | 33.41% | 12.99% | Upgrade |
Operating Margin | -53.61% | -25.09% | -51.00% | 3.13% | -2.50% | -19.33% | Upgrade |
Profit Margin | -58.94% | -29.18% | -88.20% | 2.39% | 18.80% | -21.08% | Upgrade |
Free Cash Flow Margin | 4.59% | 4.60% | -6.80% | -58.31% | -15.40% | 5.06% | Upgrade |
EBITDA | -88.68 | -19.12 | -116.08 | 50.1 | 2.89 | -34.33 | Upgrade |
EBITDA Margin | -41.41% | -8.87% | -35.52% | 15.09% | 1.20% | -16.65% | Upgrade |
D&A For EBITDA | 26.12 | 34.94 | 50.56 | 39.7 | 8.92 | 5.53 | Upgrade |
EBIT | -114.8 | -54.07 | -166.64 | 10.4 | -6.04 | -39.86 | Upgrade |
EBIT Margin | -53.61% | -25.09% | -51.00% | 3.13% | -2.50% | -19.33% | Upgrade |
Effective Tax Rate | - | - | - | 22.25% | 74.53% | - | Upgrade |
Revenue as Reported | 218.95 | 215.55 | 326.75 | - | - | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.