Q4 Financial Results | |||||||||||||||||
($ in millions, except earnings per share) |
Q4 FY2025 |
Q3 FY2025 |
Q4 FY2024 |
Q/Q |
Y/Y |
||||||||||||
Revenues |
$ |
133.8 |
$ |
128.4 |
$ |
136.1 |
4 |
% |
(2) |
% |
|||||||
Gross profit |
$ |
11.0 |
$ |
11.1 |
$ |
12.4 |
(1) |
% |
(11) |
% |
|||||||
Operating expenses |
$ |
8.3 |
$ |
7.3 |
$ |
6.8 |
14 |
% |
22 |
% |
|||||||
Operating profit |
$ |
2.8 |
$ |
3.8 |
$ |
5.5 |
(26) |
% |
(49) |
% |
|||||||
Net income |
$ |
3.5 |
$ |
1.1 |
$ |
2.6 |
218 |
% |
35 |
% |
|||||||
EPS |
$ |
0.17 |
$ |
0.05 |
$ |
0.13 |
240 |
% |
31 |
% |
|||||||
Revenue by Reportable Segments | |||||||||||||||||
($ in millions) |
Q4 FY2025 |
Q3 FY2025 |
Q4 FY2024 |
Q/Q |
Y/Y |
||||||||||||
North Asia |
$ |
23.3 |
$ |
21.3 |
$ |
20.4 |
9 |
% |
14 |
% |
|||||||
ROW |
$ |
64.6 |
$ |
56.8 |
$ |
71.5 |
14 |
% |
(10) |
% |
|||||||
Thailand |
$ |
45.9 |
$ |
50.3 |
$ |
44.2 |
(9) |
% |
4 |
% |
|||||||
Total |
$ |
133.8 |
$ |
128.4 |
$ |
136.1 |
4 |
% |
(2) |
% |
|||||||
2025 Financial Results | |||||||||||
($ in millions, except earnings per share) |
FY2025 |
FY2024 |
Y/Y |
||||||||
Revenues |
$ |
489.7 |
$ |
472.7 |
4 |
% |
|||||
Gross profit |
$ |
34.4 |
$ |
35.1 |
(2) |
% |
|||||
Operating expenses |
$ |
28.5 |
$ |
25.9 |
10 |
% |
|||||
Operating profit |
$ |
6.4 |
$ |
10.0 |
(36) |
% |
|||||
Net income |
$ |
3.7 |
$ |
3.5 |
6 |
% |
|||||
EPS |
$ |
0.18 |
$ |
0.17 |
6 |
% |
|||||
Revenue by Reportable Segments | |||||||||||
($ in millions) |
FY2025 |
FY2024 |
Y/Y |
||||||||
North Asia |
$ |
86.3 |
$ |
72.6 |
19 |
% |
|||||
ROW |
$ |
226.5 |
$ |
227.3 |
— |
% |
|||||
Thailand |
$ |
176.9 |
$ |
172.8 |
2 |
% |
|||||
Total |
$ |
489.7 |
$ |
472.7 |
4 |
% |
|||||
Investor Relations Contact: | ||
Pacific Holdings Group | ||
2901 Dallas Parkway, Suite 360 | ||
Plano, TX 75093 | ||
Attn: Paul Weber | ||
Phone: (469) 797-7191 | ||
Email: pweber@pusa.com | ||
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||||||||||||||||||||
CONSOLIDATED INCOME STATEMENTS | |||||||||||||||||||||||||||||
(Amounts in thousands of US Dollars, except share data) | |||||||||||||||||||||||||||||
For the three months |
For the twelve months |
||||||||||||||||||||||||||||
ended December 31, |
ended December 31, |
||||||||||||||||||||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||||||||||||||||||||
(Unaudited) |
(Unaudited) |
(Audited) |
(Audited) |
||||||||||||||||||||||||||
US$'000 |
US$'000 |
US$'000 |
US$'000 |
||||||||||||||||||||||||||
Revenue |
$ |
133,787 |
$ |
136,109 |
$ |
489,679 |
$ |
472,672 |
|||||||||||||||||||||
Cost of sales |
(122,761) |
(123,749) |
(455,252) |
(437,577) |
|||||||||||||||||||||||||
Gross profit |
11,026 |
12,360 |
34,427 |
35,095 |
|||||||||||||||||||||||||
Other operating income |
211 |
198 |
593 |
1,365 |
|||||||||||||||||||||||||
Selling, general and administrative expenses |
(8,340) |
(6,810) |
(28,502) |
(25,855) |
|||||||||||||||||||||||||
Other operating expenses |
— |
(12) |
(1) |
(12) |
|||||||||||||||||||||||||
Net impairment loss on financial and contract assets |
(65) |
(205) |
(140) |
(585) |
|||||||||||||||||||||||||
Operating profit |
2,832 |
5,531 |
6,377 |
10,008 |
|||||||||||||||||||||||||
Finance costs |
(407) |
(476) |
(1,913) |
(2,304) |
|||||||||||||||||||||||||
Finance income |
38 |
45 |
145 |
208 |
|||||||||||||||||||||||||
Share of loss of associates |
(1) |
— |
(2) |
(2) |
|||||||||||||||||||||||||
Gain on disposal of investment |
662 |
— |
662 |
— |
|||||||||||||||||||||||||
Exchange gain/(loss) |
187 |
(41) |
861 |
823 |
|||||||||||||||||||||||||
Other income |
335 |
452 |
587 |
878 |
|||||||||||||||||||||||||
Other expense |
31 |
41 |
— |
(234) |
|||||||||||||||||||||||||
Profit before tax |
3,677 |
5,552 |
6,717 |
9,377 |
|||||||||||||||||||||||||
Income tax expense |
(14) |
(1,456) |
(1,503) |
(2,809) |
|||||||||||||||||||||||||
Profit for the period |
$ |
3,663 |
$ |
4,096 |
$ |
5,214 |
$ |
6,568 |
|||||||||||||||||||||
Attributable to: |
|||||||||||||||||||||||||||||
Equity holders of the parent |
3,510 |
2,588 |
3,670 |
3,486 |
|||||||||||||||||||||||||
Non-controlling interests |
153 |
1,508 |
1,544 |
3,082 |
|||||||||||||||||||||||||
3,663 |
4,096 |
5,214 |
6,568 |
||||||||||||||||||||||||||
Basic and diluted profit per share |
$ |
0.17 |
$ |
0.13 |
$ |
0.18 |
$ |
0.17 |
|||||||||||||||||||||
Basic and diluted weighted average common shares outstanding |
20,616,227 |
20,616,227 |
20,616,227 |
20,616,227 |
|||||||||||||||||||||||||
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||||||||||||||||||||||
(Amounts in thousands of US Dollars, except share data) | |||||||||||||||||||||||||||||
For the three months |
For the twelve months |
||||||||||||||||||||||||||||
ended December 31, |
ended December 31, |
||||||||||||||||||||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||||||||||||||||||||
(Unaudited) |
(Unaudited) |
(Audited) |
(Audited) |
||||||||||||||||||||||||||
US$'000 |
US$'000 |
US$'000 |
US$'000 |
||||||||||||||||||||||||||
Profit for the period |
3,663 |
4,096 |
5,214 |
6,568 |
|||||||||||||||||||||||||
Other comprehensive income |
|||||||||||||||||||||||||||||
Cumulative translation differences reclassified to profit or loss on liquidation of a subsidiary |
— |
— |
— |
— |
|||||||||||||||||||||||||
4,454 |
(14,432) |
16,195 |
(5,459) |
||||||||||||||||||||||||||
Other comprehensive income/(loss) not to be reclassified to profit or loss in subsequent periods: |
|||||||||||||||||||||||||||||
Changes in the fair value of equity instruments measured at FVOCI |
473 |
(457) |
1,013 |
(67) |
|||||||||||||||||||||||||
Income tax effect |
(96) |
93 |
(204) |
15 |
|||||||||||||||||||||||||
377 |
(364) |
809 |
(52) |
||||||||||||||||||||||||||
Re-measuring losses on defined benefit plans |
(350) |
(353) |
(410) |
(390) |
|||||||||||||||||||||||||
Income tax effect |
70 |
71 |
82 |
78 |
|||||||||||||||||||||||||
(280) |
(282) |
(328) |
(312) |
||||||||||||||||||||||||||
Other comprehensive income for the year, net of tax |
4,551 |
(15,078) |
16,676 |
(5,823) |
|||||||||||||||||||||||||
Total comprehensive income for the period, net of tax |
8,214 |
(10,982) |
21,890 |
745 |
|||||||||||||||||||||||||
Attributable to: |
|||||||||||||||||||||||||||||
Equity holders of the parent |
6,523 |
(8,749) |
15,334 |
(2,101) |
|||||||||||||||||||||||||
Non-controlling interests |
1,691 |
(2,233) |
6,556 |
2,846 |
|||||||||||||||||||||||||
$ |
8,214 |
$ |
(10,982) |
$ |
21,890 |
$ |
745 |
||||||||||||||||||||||
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
As of December 31, 2025 (Audited) |
As of
December 31, 2024
(Audited)
|
||||||||||
US$'000 |
US$'000 |
||||||||||
Assets |
|||||||||||
Current assets |
|||||||||||
Cash and cash equivalents |
33,163 |
34,035 |
|||||||||
Financial assets at fair value through profit or loss |
61 |
— |
|||||||||
Trade receivables |
103,535 |
102,789 |
|||||||||
Other receivables |
936 |
1,257 |
|||||||||
Contract assets |
7,748 |
688 |
|||||||||
Due from related parties |
3,905 |
607 |
|||||||||
Inventories |
151,515 |
126,814 |
|||||||||
Prepayments |
3,118 |
3,195 |
|||||||||
Assets classified as held for sale |
782 |
747 |
|||||||||
Other current assets |
4,336 |
1,529 |
|||||||||
309,099 |
271,661 |
||||||||||
Non-current assets |
|||||||||||
Financial assets at fair value through other comprehensive income |
4,161 |
3,069 |
|||||||||
Property, plant and equipment |
53,683 |
52,227 |
|||||||||
Right of use assets |
2,879 |
2,420 |
|||||||||
Investment properties |
536 |
504 |
|||||||||
Intangible assets |
65 |
110 |
|||||||||
Investments in associates |
875 |
807 |
|||||||||
Deferred tax assets |
6,169 |
6,684 |
|||||||||
Other non-current assets |
4,228 |
2,378 |
|||||||||
72,596 |
68,199 |
||||||||||
Total assets |
381,695 |
339,860 |
|||||||||
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
As of December 31, 2025 (Audited) |
As of
December 31, 2024
(Audited)
|
||||||||||
US$'000 |
US$'000 |
||||||||||
Liabilities |
|||||||||||
Current liabilities |
|||||||||||
Interest-bearing loans and borrowings |
41,828 |
24,098 |
|||||||||
Trade and other payables |
58,184 |
57,220 |
|||||||||
Due to related parties |
9,590 |
9,715 |
|||||||||
Financial liabilities at fair value through profit or loss |
— |
21 |
|||||||||
Accruals |
11,079 |
8,246 |
|||||||||
Current tax liabilities |
644 |
1,624 |
|||||||||
Employee benefit liabilities |
2,507 |
2,178 |
|||||||||
Financial lease liabilities |
1,113 |
648 |
|||||||||
Other current liabilities |
6,877 |
4,272 |
|||||||||
131,822 |
108,022 |
||||||||||
Non-current liabilities |
|||||||||||
Interest-bearing loans and borrowings |
510 |
4,872 |
|||||||||
Employee benefit liabilities |
6,524 |
5,908 |
|||||||||
Lease liabilities |
1,473 |
1,425 |
|||||||||
Deferred tax liabilities |
4,239 |
4,079 |
|||||||||
Other non-current liabilities |
175 |
189 |
|||||||||
12,921 |
16,473 |
||||||||||
Total liabilities |
144,743 |
124,495 |
|||||||||
Equity |
|||||||||||
Issued capital |
206 |
206 |
|||||||||
Additional paid-in capital |
118,103 |
118,103 |
|||||||||
Treasury shares |
(38) |
(38) |
|||||||||
Retained earnings |
65,087 |
61,417 |
|||||||||
Other components of equity |
(13,066) |
(24,730) |
|||||||||
Equity attributable to equity holders of the parent |
170,292 |
154,958 |
|||||||||
Non-controlling interests |
66,660 |
60,407 |
|||||||||
Total equity |
236,952 |
215,365 |
|||||||||
Total liabilities and equity |
381,695 |
339,860 |
|||||||||
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||||||
For the three months |
For the twelve months |
||||||||||||||||||||||
ended December 31, |
ended December 31, |
||||||||||||||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||||||||||||||
(Unaudited) |
(Unaudited) |
(Audited) |
(Audited) |
||||||||||||||||||||
US$'000 |
US$'000 |
US$'000 |
US$'000 |
||||||||||||||||||||
Net cash (used in)/provided by operating activities |
$ |
(1,878) |
$ |
21,449 |
$ |
(7,755) |
$ |
24,300 |
|||||||||||||||
Net cash used in investing activities |
(309) |
(1,165) |
(4,267) |
(3,373) |
|||||||||||||||||||
Net cash (used in)/provided by financing activities |
(281) |
(18,839) |
9,069 |
(24,258) |
|||||||||||||||||||
Effect of exchange rate |
357 |
(1,813) |
2,081 |
(604) |
|||||||||||||||||||
Net decrease in cash and cash equivalents |
(2,111) |
(368) |
(872) |
(3,935) |
|||||||||||||||||||
Cash and cash equivalents at beginning of period |
35,274 |
34,403 |
34,035 |
37,970 |
|||||||||||||||||||
Cash and cash equivalents at end of period |
$ |
33,163 |
$ |
34,035 |
$ |
33,163 |
$ |
34,035 |
|||||||||||||||