Waves Corporation Limited (PSX: WAVES)
Pakistan
· Delayed Price · Currency is PKR 8.87
+0.09 (1.03%)
At close: Dec 24, 2024
Waves Corporation Income Statement
Financials in millions PKR. Fiscal year is January - December.
Millions PKR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 4,120 | 5,206 | 9,939 | 10,439 | 8,525 | 9,484 | Upgrade
|
| Revenue | 4,120 | 5,206 | 9,939 | 10,439 | 8,525 | 9,484 | Upgrade
|
| Revenue Growth (YoY) | -16.26% | -47.62% | -4.79% | 22.44% | -10.11% | 11.37% | Upgrade
|
| Cost of Revenue | 2,854 | 3,812 | 8,047 | 8,169 | 6,696 | 6,868 | Upgrade
|
| Gross Profit | 1,266 | 1,394 | 1,892 | 2,270 | 1,830 | 2,616 | Upgrade
|
| Selling, General & Admin | 872.35 | 1,084 | 1,474 | 1,565 | 1,367 | 1,390 | Upgrade
|
| Other Operating Expenses | -178.86 | -244.25 | -347.1 | 65.85 | 42.67 | 51.45 | Upgrade
|
| Operating Expenses | 693.49 | 839.6 | 1,127 | 1,631 | 1,409 | 1,442 | Upgrade
|
| Operating Income | 572.36 | 554.27 | 764.45 | 638.56 | 420.21 | 1,175 | Upgrade
|
| Interest Expense | -164.43 | -255.04 | -422.45 | -682.49 | -858.69 | -841.35 | Upgrade
|
| Interest & Investment Income | 4.09 | 4.09 | 1.38 | 0.17 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -23.28 | -23.28 | -68.14 | -56.58 | 2.91 | -33.8 | Upgrade
|
| Other Non Operating Income (Expenses) | -10.46 | -10.46 | -13.52 | 466.09 | 615.11 | 304.73 | Upgrade
|
| EBT Excluding Unusual Items | 378.28 | 269.58 | 261.73 | 365.75 | 179.53 | 604.49 | Upgrade
|
| Gain (Loss) on Sale of Assets | 29.74 | 29.74 | 14.84 | 6.54 | 23.39 | 8.06 | Upgrade
|
| Asset Writedown | 0.17 | 0.17 | - | - | - | - | Upgrade
|
| Other Unusual Items | 1.37 | 1.37 | 36.81 | 142.86 | 66.29 | 9.06 | Upgrade
|
| Pretax Income | 409.56 | 300.86 | 313.37 | 515.14 | 269.21 | 621.61 | Upgrade
|
| Income Tax Expense | 70.86 | 44.08 | 75.89 | 187.25 | 141.74 | 243.31 | Upgrade
|
| Earnings From Continuing Operations | 338.7 | 256.78 | 237.48 | 327.89 | 127.47 | 378.3 | Upgrade
|
| Minority Interest in Earnings | -33.12 | -30.09 | -1.08 | -9.27 | - | - | Upgrade
|
| Net Income | 305.58 | 226.69 | 236.4 | 318.62 | 127.47 | 378.3 | Upgrade
|
| Net Income to Common | 305.58 | 226.69 | 236.4 | 318.62 | 127.47 | 378.3 | Upgrade
|
| Net Income Growth | 1123.29% | -4.11% | -25.80% | 149.96% | -66.31% | -0.99% | Upgrade
|
| Shares Outstanding (Basic) | 287 | 281 | 281 | 281 | 188 | 188 | Upgrade
|
| Shares Outstanding (Diluted) | 287 | 281 | 281 | 281 | 188 | 188 | Upgrade
|
| Shares Change (YoY) | -1.29% | - | - | 50.00% | - | - | Upgrade
|
| EPS (Basic) | 1.06 | 0.81 | 0.84 | 1.13 | 0.68 | 2.02 | Upgrade
|
| EPS (Diluted) | 1.06 | 0.81 | 0.84 | 1.13 | 0.68 | 2.02 | Upgrade
|
| EPS Growth | 1139.24% | -4.11% | -25.80% | 66.64% | -66.31% | -0.99% | Upgrade
|
| Free Cash Flow | -353.4 | 121.86 | 766.66 | -961.33 | -20.71 | -721.29 | Upgrade
|
| Free Cash Flow Per Share | -1.23 | 0.43 | 2.72 | -3.42 | -0.11 | -3.84 | Upgrade
|
| Gross Margin | 30.73% | 26.77% | 19.03% | 21.74% | 21.46% | 27.59% | Upgrade
|
| Operating Margin | 13.89% | 10.65% | 7.69% | 6.12% | 4.93% | 12.39% | Upgrade
|
| Profit Margin | 7.42% | 4.35% | 2.38% | 3.05% | 1.50% | 3.99% | Upgrade
|
| Free Cash Flow Margin | -8.58% | 2.34% | 7.71% | -9.21% | -0.24% | -7.61% | Upgrade
|
| EBITDA | 868.7 | 907.99 | 1,082 | 944.76 | 708.74 | 1,410 | Upgrade
|
| EBITDA Margin | 21.09% | 17.44% | 10.88% | 9.05% | 8.31% | 14.87% | Upgrade
|
| D&A For EBITDA | 296.34 | 353.72 | 317.38 | 306.2 | 288.54 | 235.29 | Upgrade
|
| EBIT | 572.36 | 554.27 | 764.45 | 638.56 | 420.21 | 1,175 | Upgrade
|
| EBIT Margin | 13.89% | 10.65% | 7.69% | 6.12% | 4.93% | 12.39% | Upgrade
|
| Effective Tax Rate | 17.30% | 14.65% | 24.22% | 36.35% | 52.65% | 39.14% | Upgrade
|
| Revenue as Reported | 4,120 | 5,206 | 9,939 | 10,439 | 8,525 | 9,484 | Upgrade
|
| Advertising Expenses | - | 9.62 | 42.76 | 63.45 | 87.66 | 120.65 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.