TV Thunder PCL (BKK:TVT)

TV Thunder PCL Income Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	120.52	180.41	192.11	308.43	300.28
Revenue Growth (YoY)	-33.19%	-6.09%	-37.71%	2.71%	2.14%
Cost of Revenue	101.02	121.23	130.99	228.76	195.54
Gross Profit	19.5	59.18	61.12	79.67	104.74
Selling, General & Admin	53.31	66.04	64.78	91.95	94.38
Other Operating Expenses	-15.04	-8.5	-3.95	-4.67	-3.47
Operating Expenses	38.15	57.26	60.5	87.43	88.36
Operating Income	-18.65	1.92	0.63	-7.76	16.38
Interest Expense	-0.17	-0.52	-0.62	-1.16	-1.32
EBT Excluding Unusual Items	-18.82	1.4	0.01	-8.92	15.06
Asset Writedown	-	-	-	-	7.72
Pretax Income	-18.82	1.4	0.01	-8.92	22.78
Income Tax Expense	1.34	6.07	3.39	0.75	0.19
Earnings From Continuing Operations	-20.16	-4.68	-3.38	-9.67	22.59
Net Income to Company	-20.16	-4.68	-3.38	-9.67	22.59
Minority Interest in Earnings	0.08	0.04	0.35	-0.25	-0.56
Net Income	-20.07	-4.64	-3.03	-9.92	22.03
Net Income to Common	-20.07	-4.64	-3.03	-9.92	22.03
Shares Outstanding (Basic)	800	800	800	800	800
Shares Outstanding (Diluted)	800	800	800	800	800
EPS (Basic)	-0.03	-0.01	-0.00	-0.01	0.03
EPS (Diluted)	-0.03	-0.01	-0.00	-0.01	0.03
Free Cash Flow	-13.64	3.02	17.67	1.28	27.35
Free Cash Flow Per Share	-0.02	0.00	0.02	0.00	0.03
Dividend Per Share	-	-	-	-	0.030
Gross Margin	16.18%	32.80%	31.82%	25.83%	34.88%
Operating Margin	-15.47%	1.06%	0.33%	-2.52%	5.46%
Profit Margin	-16.66%	-2.57%	-1.58%	-3.21%	7.34%
Free Cash Flow Margin	-11.32%	1.68%	9.20%	0.42%	9.11%
EBITDA	-9.58	11.19	10.28	2.46	26.73
EBITDA Margin	-7.95%	6.20%	5.35%	0.80%	8.90%
D&A For EBITDA	9.07	9.27	9.65	10.22	10.35
EBIT	-18.65	1.92	0.63	-7.76	16.38
EBIT Margin	-15.47%	1.06%	0.33%	-2.52%	5.46%
Effective Tax Rate	-	434.61%	43185.78%	-	0.84%
Revenue as Reported	120.52	180.41	192.11	308.43	300.28

Source: S&P Global Market Intelligence. Standard template. Financial Sources.