Nova Empire PCL (BKK:NOVA)
Thailand · Delayed Price · Currency is THB 5.35
-0.10 (-1.83%)
Sep 2, 2026, 2:50 PM ICT
Nova Empire PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 725.14 | 629.19 | 52.25 | 55.89 | 54.94 | 44.02 | |
Revenue Growth | 150.91% | 1104.17% | -6.52% | 1.74% | 24.81% | 108.14% |
Cost of Revenue | 540.4 | 503.02 | 35.61 | 37.55 | 35.75 | 36.64 |
Gross Profit | 184.75 | 126.17 | 16.64 | 18.34 | 19.19 | 7.38 |
Selling, General & Admin | 108.55 | 107.74 | 121.47 | 54.94 | 54.5 | 46.14 |
Other Operating Expenses | -113.28 | -112.01 | -15.91 | 1 | -2.87 | -6.34 |
Operating Expenses | -4.73 | -4.28 | 105.56 | 55.95 | 51.62 | 39.8 |
Operating Income | 189.48 | 130.45 | -88.92 | -37.61 | -32.44 | -32.42 |
Interest Expense | -146.39 | -132.98 | -24.79 | -34.36 | -29.68 | -12.49 |
Interest & Investment Income | 6.84 | - | - | - | - | - |
Earnings From Equity Investments | - | - | - | - | - | 144.08 |
Currency Exchange Gain (Loss) | -125.64 | - | - | - | - | - |
EBT Excluding Unusual Items | -75.73 | -2.53 | -113.7 | -71.96 | -62.12 | 99.17 |
Gain (Loss) on Sale of Investments | - | - | - | - | 59.89 | - |
Other Unusual Items | -33.58 | - | 0.94 | 3.92 | 6.04 | - |
Pretax Income | -109.31 | -2.53 | -112.77 | -68.05 | 3.81 | 99.17 |
Income Tax Expense | 9.74 | 20.83 | -33.94 | 0.07 | -0.39 | 0.79 |
Earnings From Continuing Operations | -119.05 | -23.36 | -78.83 | -68.12 | 4.2 | 98.38 |
Earnings From Discontinued Operations | - | - | 352.4 | 486.87 | 440.85 | 69.73 |
Net Income to Company | -119.05 | -23.36 | 273.58 | 418.75 | 445.05 | 168.11 |
Minority Interest in Earnings | -0 | -0 | -26.51 | -121.03 | -204.75 | - |
Net Income | -119.05 | -23.36 | 247.07 | 297.71 | 240.3 | 168.11 |
Net Income to Common | -119.05 | -23.36 | 247.07 | 297.71 | 240.3 | 168.11 |
Net Income Growth | - | - | -17.01% | 23.89% | 42.94% | - |
Shares Outstanding (Basic) | 117 | 125 | 156 | 170 | 168 | 137 |
Shares Outstanding (Diluted) | 117 | 125 | 156 | 170 | 168 | 137 |
Shares Change | -14.86% | -19.88% | -8.12% | 0.97% | 22.88% | 14.15% |
EPS (Basic) | -1.02 | -0.19 | 1.58 | 1.75 | 1.43 | 1.23 |
EPS (Diluted) | -1.02 | -0.19 | 1.58 | 1.75 | 1.43 | 1.23 |
EPS Growth | - | - | -9.68% | 22.71% | 16.33% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 303.78 | -51.72 | -986.71 | 625.2 | 456.46 | 90.15 |
Free Cash Flow Per Share | 2.59 | -0.41 | -6.32 | 3.68 | 2.71 | 0.66 |
Dividend Per Share | - | - | - | 1.110 | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 25.48% | 20.05% | 31.85% | 32.81% | 34.92% | 16.76% |
Operating Margin | 26.13% | 20.73% | -170.18% | -67.28% | -59.05% | -73.65% |
Profit Margin | -16.42% | -3.71% | 472.85% | 532.66% | 437.42% | 381.91% |
Free Cash Flow Margin | 41.89% | -8.22% | -1888.41% | 1118.58% | 830.88% | 204.80% |
EBITDA | 325.02 | 299.23 | -37.08 | 185.66 | 177.6 | -7.58 |
EBITDA Margin | 44.82% | 47.56% | -70.97% | 332.18% | 323.29% | -17.22% |
D&A For EBITDA | 135.54 | 168.78 | 51.84 | 223.27 | 210.04 | 24.84 |
EBIT | 189.48 | 130.45 | -88.92 | -37.61 | -32.44 | -32.42 |
EBIT Margin | 26.13% | 20.73% | -170.18% | -67.28% | -59.05% | -73.65% |
Effective Tax Rate | - | - | - | - | - | 0.79% |