M Vision PCL (BKK:MVP)
Thailand · Delayed Price · Currency is THB 0.1200
0.00 (0.00%)
Feb 4, 2026, 4:38 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 |
|---|---|---|---|---|---|---|
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 |
Operating Revenue | 400.16 | 211.58 | 324.36 | 331.93 | 241.03 | 206.19 |
Other Revenue | 3.96 | 3.96 | 2.39 | - | - | - |
| 404.13 | 215.55 | 326.75 | 331.93 | 241.03 | 206.19 | |
Revenue Growth (YoY) | 58.48% | -34.03% | -1.56% | 37.72% | 16.89% | -38.34% |
Cost of Revenue | 351.66 | 137.35 | 305.55 | 206.54 | 160.5 | 179.42 |
Gross Profit | 52.46 | 78.19 | 21.2 | 125.39 | 80.52 | 26.78 |
Selling, General & Admin | 141.77 | 79.72 | 114.13 | 78.22 | 66.83 | 62.16 |
Other Operating Expenses | 33.41 | 38.07 | 39 | -2.06 | -6.68 | -2.87 |
Operating Expenses | 210.98 | 132.26 | 187.84 | 114.99 | 86.56 | 66.64 |
Operating Income | -158.52 | -54.07 | -166.64 | 10.4 | -6.04 | -39.86 |
Interest Expense | -5.77 | -5.43 | -7.04 | -7 | -7.85 | -4.28 |
Interest & Investment Income | - | - | - | 0.01 | 0.01 | 0.02 |
Earnings From Equity Investments | - | - | -0.74 | -0 | -1.24 | -0.01 |
EBT Excluding Unusual Items | -164.29 | -59.5 | -174.42 | 3.41 | -15.12 | -44.12 |
Gain (Loss) on Sale of Investments | - | - | - | 0.01 | 49.63 | - |
Gain (Loss) on Sale of Assets | - | - | - | - | -5.28 | -0.19 |
Asset Writedown | -3.1 | -3.1 | -111.93 | - | - | - |
Legal Settlements | - | - | - | 7.31 | -7.33 | - |
Pretax Income | -167.39 | -62.6 | -286.35 | 10.73 | 21.9 | -44.32 |
Income Tax Expense | 0.27 | 0.32 | 3.19 | 2.39 | 16.32 | -0.62 |
Earnings From Continuing Operations | -167.66 | -62.92 | -289.53 | 8.34 | 5.58 | -43.7 |
Minority Interest in Earnings | -0.68 | 0.01 | 1.34 | -0.41 | 39.73 | 0.24 |
Net Income | -168.34 | -62.9 | -288.19 | 7.94 | 45.3 | -43.46 |
Net Income to Common | -168.34 | -62.9 | -288.19 | 7.94 | 45.3 | -43.46 |
Net Income Growth | - | - | - | -82.48% | - | - |
Shares Outstanding (Basic) | 340 | 337 | 337 | 291 | 211 | 200 |
Shares Outstanding (Diluted) | 340 | 337 | 337 | 291 | 238 | 200 |
Shares Change (YoY) | -2.77% | - | 16.01% | 22.10% | 19.05% | -0.65% |
EPS (Basic) | -0.50 | -0.19 | -0.85 | 0.03 | 0.21 | -0.22 |
EPS (Diluted) | -0.50 | -0.19 | -0.85 | 0.03 | 0.19 | -0.22 |
EPS Growth | - | - | - | -85.63% | - | - |
Free Cash Flow | 34.46 | 9.92 | -22.22 | -193.56 | -37.11 | 10.44 |
Free Cash Flow Per Share | 0.10 | 0.03 | -0.07 | -0.67 | -0.16 | 0.05 |
Gross Margin | 12.98% | 36.28% | 6.49% | 37.78% | 33.41% | 12.99% |
Operating Margin | -39.23% | -25.09% | -51.00% | 3.13% | -2.50% | -19.33% |
Profit Margin | -41.66% | -29.18% | -88.20% | 2.39% | 18.80% | -21.08% |
Free Cash Flow Margin | 8.53% | 4.60% | -6.80% | -58.31% | -15.40% | 5.06% |
EBITDA | -136.85 | -19.12 | -116.08 | 50.1 | 2.89 | -34.33 |
EBITDA Margin | -33.86% | -8.87% | -35.52% | 15.09% | 1.20% | -16.65% |
D&A For EBITDA | 21.67 | 34.94 | 50.56 | 39.7 | 8.92 | 5.53 |
EBIT | -158.52 | -54.07 | -166.64 | 10.4 | -6.04 | -39.86 |
EBIT Margin | -39.23% | -25.09% | -51.00% | 3.13% | -2.50% | -19.33% |
Effective Tax Rate | - | - | - | 22.25% | 74.53% | - |
Revenue as Reported | 408.78 | 215.55 | 326.75 | - | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.