Waves Corporation Limited (PSX:WAVES)
Pakistan
· Delayed Price · Currency is PKR 7.09
-0.41 (-5.47%)
At close: May 14, 2025
Waves Corporation Income Statement
Financials in millions PKR. Fiscal year is January - December.
Millions PKR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Operating Revenue | 4,069 | 3,945 | 5,206 | 9,939 | 10,439 | 8,525 | Upgrade
|
| Revenue | 4,069 | 3,945 | 5,206 | 9,939 | 10,439 | 8,525 | Upgrade
|
| Revenue Growth (YoY) | -17.44% | -24.23% | -47.62% | -4.79% | 22.45% | -10.11% | Upgrade
|
| Cost of Revenue | 2,790 | 2,731 | 3,812 | 8,047 | 8,169 | 6,696 | Upgrade
|
| Gross Profit | 1,279 | 1,213 | 1,394 | 1,892 | 2,270 | 1,830 | Upgrade
|
| Selling, General & Admin | 970.5 | 970.28 | 1,084 | 1,474 | 1,565 | 1,367 | Upgrade
|
| Other Operating Expenses | -1,094 | -998.1 | -191.64 | -347.1 | 65.85 | 42.67 | Upgrade
|
| Operating Expenses | -123.32 | -27.82 | 892.21 | 1,127 | 1,631 | 1,409 | Upgrade
|
| Operating Income | 1,402 | 1,241 | 501.66 | 764.45 | 638.56 | 420.21 | Upgrade
|
| Interest Expense | -718.52 | -686.83 | -255.04 | -422.45 | -682.49 | -858.69 | Upgrade
|
| Interest & Investment Income | 2.03 | 2.03 | 4.09 | 1.38 | 0.17 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 0.09 | 0.09 | -23.28 | -68.14 | -56.58 | 2.91 | Upgrade
|
| Other Non Operating Income (Expenses) | -13.31 | -13.31 | -10.46 | -13.52 | 466.09 | 615.11 | Upgrade
|
| EBT Excluding Unusual Items | 672.74 | 543.27 | 216.97 | 261.73 | 365.75 | 179.53 | Upgrade
|
| Gain (Loss) on Sale of Assets | 79.97 | 79.97 | 29.74 | 14.84 | 6.54 | 23.39 | Upgrade
|
| Asset Writedown | 460.69 | 460.69 | 0.17 | - | - | - | Upgrade
|
| Other Unusual Items | -0.11 | -0.11 | 1.37 | 36.81 | 142.86 | 66.29 | Upgrade
|
| Pretax Income | 1,219 | 1,089 | 248.25 | 313.37 | 515.14 | 269.21 | Upgrade
|
| Income Tax Expense | 26.88 | 2.01 | -8.53 | 75.89 | 187.25 | 141.74 | Upgrade
|
| Earnings From Continuing Operations | 1,192 | 1,087 | 256.78 | 237.48 | 327.89 | 127.47 | Upgrade
|
| Minority Interest in Earnings | -61.41 | -40.99 | -30.09 | -1.08 | -9.27 | - | Upgrade
|
| Net Income | 1,131 | 1,046 | 226.69 | 236.4 | 318.62 | 127.47 | Upgrade
|
| Net Income to Common | 1,131 | 1,046 | 226.69 | 236.4 | 318.62 | 127.47 | Upgrade
|
| Net Income Growth | 369.04% | 361.60% | -4.11% | -25.80% | 149.96% | -66.31% | Upgrade
|
| Shares Outstanding (Basic) | 282 | 281 | 281 | 281 | 281 | 188 | Upgrade
|
| Shares Outstanding (Diluted) | 282 | 281 | 281 | 281 | 281 | 188 | Upgrade
|
| Shares Change (YoY) | 2.18% | - | - | - | 50.00% | - | Upgrade
|
| EPS (Basic) | 4.00 | 3.72 | 0.81 | 0.84 | 1.13 | 0.68 | Upgrade
|
| EPS (Diluted) | 4.00 | 3.72 | 0.81 | 0.84 | 1.13 | 0.68 | Upgrade
|
| EPS Growth | 359.05% | 361.60% | -4.11% | -25.80% | 66.64% | -66.31% | Upgrade
|
| Free Cash Flow | -639.33 | -767.97 | 75.42 | 766.66 | -961.33 | -20.71 | Upgrade
|
| Free Cash Flow Per Share | -2.26 | -2.73 | 0.27 | 2.72 | -3.42 | -0.11 | Upgrade
|
| Gross Margin | 31.43% | 30.76% | 26.77% | 19.03% | 21.74% | 21.46% | Upgrade
|
| Operating Margin | 34.46% | 31.47% | 9.64% | 7.69% | 6.12% | 4.93% | Upgrade
|
| Profit Margin | 27.78% | 26.53% | 4.35% | 2.38% | 3.05% | 1.49% | Upgrade
|
| Free Cash Flow Margin | -15.71% | -19.47% | 1.45% | 7.71% | -9.21% | -0.24% | Upgrade
|
| EBITDA | 1,700 | 1,545 | 855.38 | 1,082 | 944.76 | 708.74 | Upgrade
|
| EBITDA Margin | 41.78% | 39.17% | 16.43% | 10.88% | 9.05% | 8.31% | Upgrade
|
| D&A For EBITDA | 297.86 | 303.89 | 353.72 | 317.38 | 306.2 | 288.54 | Upgrade
|
| EBIT | 1,402 | 1,241 | 501.66 | 764.45 | 638.56 | 420.21 | Upgrade
|
| EBIT Margin | 34.46% | 31.47% | 9.64% | 7.69% | 6.12% | 4.93% | Upgrade
|
| Effective Tax Rate | 2.21% | 0.18% | - | 24.22% | 36.35% | 52.65% | Upgrade
|
| Revenue as Reported | 4,069 | 3,945 | 5,206 | 9,939 | 10,439 | 8,525 | Upgrade
|
| Advertising Expenses | - | 2.6 | 9.62 | 42.76 | 63.45 | 87.66 | Upgrade
|
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.