Wice Logistics PCL (BKK:WICE)
Thailand · Delayed Price · Currency is THB 2.580
+0.080 (3.20%)
Jun 12, 2026, 4:36 PM ICT
Wice Logistics 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 | Mar '26 Mar 31, 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 |
Operating Revenue | 4,907 | 4,656 | 4,099 | 3,699 | 7,103 | 7,637 |
Other Revenue | - | - | - | 28.88 | 32.46 | 32.67 |
| 4,907 | 4,656 | 4,099 | 3,728 | 7,135 | 7,669 | |
Revenue Growth (YoY) | 16.28% | 13.59% | 9.97% | -47.75% | -6.97% | 91.47% |
Cost of Revenue | 4,301 | 4,014 | 3,434 | 3,008 | 5,836 | 6,393 |
Gross Profit | 606.29 | 642.03 | 665.05 | 720.29 | 1,299 | 1,276 |
Selling, General & Admin | 549.79 | 541.63 | 566.93 | 467.66 | 526.79 | 494.79 |
Operating Expenses | 549.79 | 541.63 | 566.93 | 467.66 | 526.79 | 494.79 |
Operating Income | 56.5 | 100.41 | 98.11 | 252.64 | 771.74 | 781.16 |
Interest Expense | -10.23 | -10.43 | -11.42 | -22.6 | -23.17 | -15.31 |
Interest & Investment Income | - | - | - | 5.62 | 2.96 | 0.39 |
Earnings From Equity Investments | - | - | - | -1.43 | 0.62 | 0.66 |
Other Non Operating Income (Expenses) | 50.82 | 43.16 | 35.8 | 0.04 | 0.09 | -0.09 |
EBT Excluding Unusual Items | 97.1 | 133.14 | 122.49 | 234.27 | 752.23 | 766.81 |
Gain (Loss) on Sale of Investments | - | - | - | 5.33 | 1.67 | 1.46 |
Pretax Income | 97.1 | 133.14 | 122.49 | 239.61 | 753.9 | 768.27 |
Income Tax Expense | 10.72 | 8.39 | 42.16 | 41.31 | 158.63 | 147.48 |
Earnings From Continuing Operations | 86.38 | 124.75 | 80.33 | 198.3 | 595.26 | 620.79 |
Minority Interest in Earnings | -1.2 | -2.61 | 17.4 | -33.98 | -41.21 | -85.26 |
Net Income | 85.18 | 122.14 | 97.73 | 164.32 | 554.06 | 535.53 |
Net Income to Common | 85.18 | 122.14 | 97.73 | 164.32 | 554.06 | 535.53 |
Net Income Growth | -26.19% | 24.97% | -40.52% | -70.34% | 3.46% | 166.32% |
Shares Outstanding (Basic) | 641 | 641 | 641 | 645 | 652 | 652 |
Shares Outstanding (Diluted) | 641 | 641 | 641 | 645 | 652 | 652 |
Shares Change (YoY) | - | - | -0.62% | -1.05% | - | - |
EPS (Basic) | 0.13 | 0.19 | 0.15 | 0.25 | 0.85 | 0.82 |
EPS (Diluted) | 0.13 | 0.19 | 0.15 | 0.25 | 0.85 | 0.82 |
EPS Growth | -26.19% | 24.97% | -40.15% | -70.03% | 3.46% | 166.32% |
Free Cash Flow | 157.8 | 254.28 | 45.8 | 161.97 | 798.96 | 557.91 |
Free Cash Flow Per Share | 0.25 | 0.40 | 0.07 | 0.25 | 1.23 | 0.86 |
Dividend Per Share | 0.140 | 0.140 | 0.140 | 0.240 | 0.440 | 0.230 |
Dividend Growth | - | - | -41.67% | -45.45% | 91.30% | 64.29% |
Gross Margin | 12.35% | 13.79% | 16.22% | 19.32% | 18.20% | 16.64% |
Operating Margin | 1.15% | 2.16% | 2.39% | 6.78% | 10.82% | 10.19% |
Profit Margin | 1.74% | 2.62% | 2.38% | 4.41% | 7.76% | 6.98% |
Free Cash Flow Margin | 3.22% | 5.46% | 1.12% | 4.35% | 11.20% | 7.27% |
EBITDA | 144.67 | 181.1 | 168.25 | 326.12 | 836.78 | 830.28 |
EBITDA Margin | 2.95% | 3.89% | 4.10% | 8.75% | 11.73% | 10.83% |
D&A For EBITDA | 88.17 | 80.69 | 70.14 | 73.48 | 65.04 | 49.12 |
EBIT | 56.5 | 100.41 | 98.11 | 252.64 | 771.74 | 781.16 |
EBIT Margin | 1.15% | 2.16% | 2.39% | 6.78% | 10.82% | 10.18% |
Effective Tax Rate | 11.04% | 6.30% | 34.42% | 17.24% | 21.04% | 19.20% |
Revenue as Reported | - | - | - | - | 7,137 | 7,671 |