Wave Exponential PCL (BKK:WAVE)
Thailand · Delayed Price · Currency is THB 0.0300
+0.0100 (50.00%)
Feb 11, 2026, 11:52 AM ICT
Wave Exponential 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 |
| 410.18 | 468.1 | 448.33 | 286.1 | 286.04 | 454.98 | |
Revenue Growth (YoY) | -13.85% | 4.41% | 56.71% | 0.02% | -37.13% | -58.16% |
Cost of Revenue | 264.18 | 288.59 | 266.38 | 247.97 | 214.29 | 291.27 |
Gross Profit | 146 | 179.51 | 181.95 | 38.12 | 71.75 | 163.71 |
Selling, General & Admin | 205.64 | 206.9 | 208.86 | 152.85 | 131.64 | 187.05 |
Operating Expenses | 205.64 | 206.9 | 208.86 | 152.85 | 131.64 | 187.05 |
Operating Income | -59.64 | -27.39 | -26.91 | -114.73 | -59.89 | -23.34 |
Interest Expense | -8.9 | -5.76 | -3.46 | -13.96 | -22.96 | -26.46 |
Interest & Investment Income | 0.43 | 0.43 | 1.22 | 0.89 | 3.71 | 1.76 |
Earnings From Equity Investments | -0.08 | -0 | - | 10.02 | 25.26 | -1.72 |
Currency Exchange Gain (Loss) | -11.16 | -4.24 | 9.89 | 1.18 | - | 0.38 |
Other Non Operating Income (Expenses) | -645.38 | -1,032 | -1.16 | 7.54 | 42.8 | 4.48 |
EBT Excluding Unusual Items | -724.73 | -1,069 | -20.43 | -109.06 | -11.09 | -44.9 |
Impairment of Goodwill | - | - | - | - | -634.85 | -100 |
Gain (Loss) on Sale of Investments | - | - | - | -13.89 | -9.57 | 0.72 |
Gain (Loss) on Sale of Assets | 0.04 | 0.04 | 0.11 | 0.1 | - | 1.21 |
Other Unusual Items | 0.09 | 0.09 | - | - | - | - |
Pretax Income | -724.59 | -1,069 | -20.32 | -122.85 | -655.5 | -142.96 |
Income Tax Expense | 3.53 | 0.33 | 1.56 | 0.06 | 32.88 | -25.18 |
Earnings From Continuing Operations | -728.12 | -1,069 | -21.88 | -122.91 | -688.38 | -117.78 |
Earnings From Discontinued Operations | - | - | 1.57 | 57.1 | -4.38 | -108.98 |
Net Income to Company | -728.12 | -1,069 | -20.32 | -65.81 | -692.76 | -226.76 |
Minority Interest in Earnings | 199.66 | 295.23 | 4.42 | - | - | 25.67 |
Net Income | -528.47 | -774.21 | -15.9 | -65.81 | -692.76 | -201.09 |
Net Income to Common | -528.47 | -774.21 | -15.9 | -65.81 | -692.76 | -201.09 |
Shares Outstanding (Basic) | 11,458 | 10,451 | 8,748 | 2,356 | 785 | 530 |
Shares Outstanding (Diluted) | 11,458 | 10,451 | 11,085 | 2,356 | 785 | 530 |
Shares Change (YoY) | -2.38% | -5.72% | 370.56% | 200.00% | 48.06% | 13.34% |
EPS (Basic) | -0.05 | -0.07 | -0.00 | -0.03 | -0.88 | -0.38 |
EPS (Diluted) | -0.05 | -0.07 | -0.00 | -0.03 | -0.88 | -0.38 |
Free Cash Flow | -24.25 | -286.73 | -694.89 | -233.81 | 72.52 | 184.61 |
Free Cash Flow Per Share | -0.00 | -0.03 | -0.06 | -0.10 | 0.09 | 0.35 |
Gross Margin | 35.59% | 38.35% | 40.58% | 13.33% | 25.08% | 35.98% |
Operating Margin | -14.54% | -5.85% | -6.00% | -40.10% | -20.94% | -5.13% |
Profit Margin | -128.84% | -165.40% | -3.55% | -23.00% | -242.19% | -44.20% |
Free Cash Flow Margin | -5.91% | -61.25% | -155.00% | -81.72% | 25.35% | 40.58% |
EBITDA | -76.41 | -11.12 | -9.74 | -98.51 | -22.79 | 27.92 |
EBITDA Margin | -18.63% | -2.38% | -2.17% | -34.43% | -7.97% | 6.14% |
D&A For EBITDA | -16.77 | 16.27 | 17.17 | 16.21 | 37.1 | 51.26 |
EBIT | -59.64 | -27.39 | -26.91 | -114.73 | -59.89 | -23.34 |
EBIT Margin | -14.54% | -5.85% | -6.00% | -40.10% | -20.94% | -5.13% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.