WSOL PCL (BKK:WSOL)
Thailand · Delayed Price · Currency is THB 0.2000
+0.0100 (5.26%)
At close: Feb 10, 2026
WSOL 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 |
Operating Revenue | 2,008 | 5,046 | 9,116 | 4,963 | 2,096 | 1,396 |
Other Revenue | 212.9 | 337.06 | 513.38 | 362.2 | 243.31 | 117.09 |
| 2,221 | 5,383 | 9,630 | 5,325 | 2,339 | 1,513 | |
Revenue Growth (YoY) | -67.48% | -44.10% | 80.83% | 127.67% | 54.63% | 18.24% |
Cost of Revenue | 1,542 | 3,988 | 7,051 | 3,654 | 1,377 | 835.77 |
Gross Profit | 678.16 | 1,394 | 2,578 | 1,672 | 962.24 | 676.95 |
Selling, General & Admin | 1,396 | 2,282 | 2,733 | 1,180 | 558.18 | 509.76 |
Operating Expenses | 1,584 | 2,604 | 2,894 | 1,219 | 553.9 | 477.69 |
Operating Income | -905.84 | -1,210 | -315.07 | 452.54 | 408.34 | 199.26 |
Interest Expense | -282.78 | -500.52 | -473.62 | -148.5 | -37.08 | -25.83 |
Earnings From Equity Investments | 1.93 | 17.22 | 175.45 | 19.09 | 0.55 | - |
EBT Excluding Unusual Items | -1,187 | -1,693 | -613.23 | 323.13 | 371.81 | 173.43 |
Impairment of Goodwill | -1,854 | -1,078 | - | - | - | - |
Gain (Loss) on Sale of Investments | -658.71 | -1,765 | 254.57 | 1,405 | - | - |
Gain (Loss) on Sale of Assets | -18.92 | -1,979 | - | - | - | - |
Asset Writedown | 1,030 | -74.13 | - | - | - | - |
Other Unusual Items | -79.25 | -93.83 | -107.5 | 10.12 | -58.45 | -53.33 |
Pretax Income | -2,768 | -6,683 | -466.16 | 1,738 | 313.36 | 120.1 |
Income Tax Expense | 32.47 | 140.99 | -148.9 | 128.67 | 55.83 | 22.48 |
Earnings From Continuing Operations | -2,801 | -6,824 | -317.26 | 1,609 | 257.53 | 97.62 |
Minority Interest in Earnings | 552.13 | 585.23 | 127.43 | -127.12 | -43.92 | 4.43 |
Net Income | -2,249 | -6,238 | -189.83 | 1,482 | 213.6 | 102.06 |
Net Income to Common | -2,249 | -6,238 | -189.83 | 1,482 | 213.6 | 102.06 |
Net Income Growth | - | - | - | 593.86% | 109.30% | 76.00% |
Shares Outstanding (Basic) | 2,353 | 1,812 | 1,771 | 1,390 | 1,062 | 904 |
Shares Outstanding (Diluted) | 2,353 | 1,812 | 1,771 | 1,404 | 1,124 | 904 |
Shares Change (YoY) | 30.18% | 2.32% | 26.09% | 24.95% | 24.29% | 1.84% |
EPS (Basic) | -0.96 | -3.44 | -0.11 | 1.07 | 0.20 | 0.11 |
EPS (Diluted) | -0.96 | -3.44 | -0.11 | 1.05 | 0.19 | 0.11 |
EPS Growth | - | - | - | 455.26% | 69.64% | 71.51% |
Free Cash Flow | -58.25 | 483.35 | -1,265 | -234.55 | 201.79 | 31.92 |
Free Cash Flow Per Share | -0.03 | 0.27 | -0.71 | -0.17 | 0.18 | 0.04 |
Dividend Per Share | - | - | - | 0.160 | 0.060 | 0.030 |
Dividend Growth | - | - | - | 166.67% | 100.00% | - |
Gross Margin | 30.54% | 25.91% | 26.77% | 31.39% | 41.14% | 44.75% |
Operating Margin | -40.79% | -22.48% | -3.27% | 8.50% | 17.46% | 13.17% |
Profit Margin | -101.26% | -115.90% | -1.97% | 27.83% | 9.13% | 6.75% |
Free Cash Flow Margin | -2.62% | 8.98% | -13.14% | -4.40% | 8.63% | 2.11% |
EBITDA | -437.41 | -559.69 | 151.05 | 847.37 | 701.76 | 350.92 |
EBITDA Margin | -19.70% | -10.40% | 1.57% | 15.91% | 30.00% | 23.20% |
D&A For EBITDA | 468.44 | 650.23 | 466.12 | 394.83 | 293.43 | 151.66 |
EBIT | -905.84 | -1,210 | -315.07 | 452.54 | 408.34 | 199.26 |
EBIT Margin | -40.79% | -22.48% | -3.27% | 8.50% | 17.46% | 13.17% |
Effective Tax Rate | - | - | - | 7.40% | 17.82% | 18.71% |
Revenue as Reported | 2,221 | 5,383 | 9,630 | 5,325 | 2,339 | 1,513 |
Advertising Expenses | - | 303 | 246.06 | 58.81 | 13.56 | 5.02 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.