M Vision PCL (BKK:MVP)
Thailand · Delayed Price · Currency is THB 0.0600
0.00 (0.00%)
Jul 3, 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 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 342.94 | 207.49 | 324.36 | 331.93 | 241.03 |
Other Revenue | - | - | 2.39 | - | - |
| 342.94 | 207.49 | 326.75 | 331.93 | 241.03 | |
Revenue Growth | 65.29% | -36.50% | -1.56% | 37.72% | 16.89% |
Cost of Revenue | 280.51 | 133.61 | 305.55 | 206.54 | 160.5 |
Gross Profit | 62.43 | 73.88 | 21.2 | 125.39 | 80.52 |
Selling, General & Admin | 130.96 | 81.78 | 114.13 | 78.22 | 66.83 |
Other Operating Expenses | -2.64 | -9.04 | - | -2.06 | -6.68 |
Operating Expenses | 175.12 | 87.21 | 148.84 | 114.99 | 86.56 |
Operating Income | -112.69 | -13.33 | -127.64 | 10.4 | -6.04 |
Interest Expense | -5.17 | -5.43 | -7.04 | -7 | -7.85 |
Interest & Investment Income | - | - | - | 0.01 | 0.01 |
Earnings From Equity Investments | - | - | -0.74 | -0 | -1.24 |
EBT Excluding Unusual Items | -117.86 | -18.76 | -135.42 | 3.41 | -15.12 |
Gain (Loss) on Sale of Investments | - | - | - | 0.01 | 49.63 |
Gain (Loss) on Sale of Assets | - | - | - | - | -5.28 |
Asset Writedown | - | -41.17 | -150.93 | - | - |
Legal Settlements | - | - | - | 7.31 | -7.33 |
Pretax Income | -117.86 | -59.93 | -286.35 | 10.73 | 21.9 |
Income Tax Expense | 5.08 | 0.32 | 3.19 | 2.39 | 16.32 |
Earnings From Continuing Operations | -122.94 | -60.25 | -289.53 | 8.34 | 5.58 |
Minority Interest in Earnings | 0.25 | 0.01 | 1.34 | -0.41 | 39.73 |
Net Income | -122.68 | -60.24 | -288.19 | 7.94 | 45.3 |
Net Income to Common | -122.68 | -60.24 | -288.19 | 7.94 | 45.3 |
Net Income Growth | - | - | - | -82.48% | - |
Shares Outstanding (Basic) | 337 | 337 | 337 | 291 | 211 |
Shares Outstanding (Diluted) | 337 | 337 | 337 | 291 | 238 |
Shares Change | - | - | 16.01% | 22.10% | 19.05% |
EPS (Basic) | -0.36 | -0.18 | -0.85 | 0.03 | 0.21 |
EPS (Diluted) | -0.36 | -0.18 | -0.85 | 0.03 | 0.19 |
EPS Growth | - | - | - | -85.63% | - |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 19.28 | 9.92 | -22.22 | -193.56 | -37.11 |
Free Cash Flow Per Share | 0.06 | 0.03 | -0.07 | -0.67 | -0.16 |
Gross Margin | 18.20% | 35.61% | 6.49% | 37.78% | 33.41% |
Operating Margin | -32.86% | -6.43% | -39.06% | 3.13% | -2.50% |
Profit Margin | -35.77% | -29.03% | -88.20% | 2.39% | 18.80% |
Free Cash Flow Margin | 5.62% | 4.78% | -6.80% | -58.31% | -15.40% |
EBITDA | -95.39 | 23.66 | -77.08 | 50.1 | 2.89 |
EBITDA Margin | -27.81% | 11.40% | -23.59% | 15.09% | 1.20% |
D&A For EBITDA | 17.3 | 36.99 | 50.56 | 39.7 | 8.92 |
EBIT | -112.69 | -13.33 | -127.64 | 10.4 | -6.04 |
EBIT Margin | -32.86% | -6.43% | -39.06% | 3.13% | -2.50% |
Effective Tax Rate | - | - | - | 22.25% | 74.53% |
Revenue as Reported | 345.58 | 216.52 | 326.75 | - | - |