Q2 Financial Results | |||||||||||||||||
($ in millions, except earnings per share) | Q2 FY2025 | Q1 FY2025 | Q2 FY2024 | Q/Q | Y/Y | ||||||||||||
Revenues | $ | 126.9 | $ | 100.6 | $ | 113.9 | 26 | % | 11 | % | |||||||
Gross profit | $ | 8.6 | $ | 3.7 | $ | 4.9 | 132 | % | 76 | % | |||||||
Operating expenses | $ | 6.4 | $ | 6.4 | $ | 6.2 | — | % | 3 | % | |||||||
Operating Profit | $ | 2.5 | $ | (2.7) | $ | (0.9) | 193 | % | 378 | % | |||||||
Net Income / (loss) | $ | 0.6 | $ | (1.5) | $ | (0.4) | 140 | % | 250 | % | |||||||
EPS | $ | 0.03 | $ | (0.07) | $ | (0.02) | 143 | % | 250 | % |
Revenue by Reportable Segments | |||||||||||||||||
($ in millions) | Q2 FY2025 | Q1 FY2025 | Q2 FY2024 | Q/Q | Y/Y | ||||||||||||
North Asia | 22.8 | 18.9 | 19.3 | 21 | % | 18 | % | ||||||||||
ROW | 59.8 | 45.4 | 54.3 | 32 | % | 10 | % | ||||||||||
Thailand | 44.3 | 36.3 | 40.3 | 22 | % | 10 | % | ||||||||||
Total | 126.9 | 100.6 | 113.9 | 26 | % | 11 | % |
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 | |||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||
(Amounts in thousands of US Dollars, except share data) | |||||||||||||||||||||||||||||
For the three months | For the six months | ||||||||||||||||||||||||||||
ended June 30, | ended June 30, | ||||||||||||||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||||||
US$'000 | US$'000 | US$'000 | US$'000 | ||||||||||||||||||||||||||
Revenue | $ | 126,906 | $ | 113,933 | $ | 227,493 | $ | 214,330 | |||||||||||||||||||||
Cost of sales | (118,298) | (109,043) | (215,220) | (200,848) | |||||||||||||||||||||||||
Gross profit | 8,608 | 4,890 | 12,273 | 13,482 | |||||||||||||||||||||||||
Other operating income | 192 | 860 | 227 | 981 | |||||||||||||||||||||||||
Selling, general and administrative expenses | (6,434) | (6,215) | (12,860) | (12,471) | |||||||||||||||||||||||||
Other operating expenses | 51 | — | (1) | — | |||||||||||||||||||||||||
Net impairment loss on financial and contract assets | 65 | (406) | 106 | (751) | |||||||||||||||||||||||||
Operating profit/(loss) | 2,482 | (871) | (255) | 1,241 | |||||||||||||||||||||||||
Finance costs | (563) | (607) | (977) | (1,165) | |||||||||||||||||||||||||
Finance income | 44 | 55 | 66 | 97 | |||||||||||||||||||||||||
Share of loss of associates | (1) | (1) | (1) | (1) | |||||||||||||||||||||||||
Exchange gain | 331 | 219 | 605 | 149 | |||||||||||||||||||||||||
Other income | (92) | 204 | 106 | 243 | |||||||||||||||||||||||||
Other expense | (80) | 19 | (80) | (207) | |||||||||||||||||||||||||
Profit/(loss) before tax | 2,121 | (982) | (536) | 357 | |||||||||||||||||||||||||
Income tax (expense)/benefit | (762) | 236 | (401) | (397) | |||||||||||||||||||||||||
Profit/(loss) for the period | $ | 1,359 | $ | (746) | $ | (937) | $ | (40) | |||||||||||||||||||||
Attributable to: | |||||||||||||||||||||||||||||
Equity holders of the parent | 578 | (411) | (901) | (510) | |||||||||||||||||||||||||
Non-controlling interests | 781 | (335) | (36) | 470 | |||||||||||||||||||||||||
1,359 | (746) | (937) | (40) | ||||||||||||||||||||||||||
Basic and diluted profit per share | $ | 0.03 | $ | (0.02) | $ | (0.04) | $ | (0.02) | |||||||||||||||||||||
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 | |||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||
(Amounts in thousands of US Dollars, except share data) | |||||||||||||||||||||||||||||
For the three months | For the six months | ||||||||||||||||||||||||||||
ended June 30, | ended June 30, | ||||||||||||||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||||||
US$'000 | US$'000 | US$'000 | US$'000 | ||||||||||||||||||||||||||
Profit/(loss) for the period | 1,359 | (746) | (937) | (40) | |||||||||||||||||||||||||
Other comprehensive income/(loss) | |||||||||||||||||||||||||||||
Cumulative translation differences reclassified to profit or loss on liquidation of a subsidiary | — | — | — | — | |||||||||||||||||||||||||
8,916 | (67) | 11,046 | (10,289) | ||||||||||||||||||||||||||
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 | (12) | 677 | (18) | 253 | |||||||||||||||||||||||||
Income tax effect | 3 | (136) | 4 | (51) | |||||||||||||||||||||||||
(9) | 541 | (14) | 202 | ||||||||||||||||||||||||||
Re-measuring losses on defined benefit plans | (43) | 5 | (54) | 41 | |||||||||||||||||||||||||
Income tax effect | 9 | (1) | 11 | (8) | |||||||||||||||||||||||||
(34) | 4 | (43) | 33 | ||||||||||||||||||||||||||
Other comprehensive income/(loss) for the year, net of tax | 8,873 | 478 | 10,989 | (10,054) | |||||||||||||||||||||||||
Total comprehensive income/( loss) for the period, net of tax | 10,232 | (268) | 10,052 | (10,094) | |||||||||||||||||||||||||
Attributable to: | |||||||||||||||||||||||||||||
Equity holders of the parent | 7,022 | 284 | 7,119 | (7,113) | |||||||||||||||||||||||||
Non-controlling interests | 3,210 | (552) | 2,933 | (2,981) | |||||||||||||||||||||||||
$ | 10,232 | $ | (268) | $ | 10,052 | $ | (10,094) |
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
As of June 30, 2025 (Unaudited) | As of December 31, 2024 (Audited) | ||||||||||
US$'000 | US$'000 | ||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | 34,968 | 34,035 | |||||||||
Financial assets at fair value through profit or loss | 3 | — | |||||||||
Trade receivables | 97,714 | 102,789 | |||||||||
Other receivables | 2,697 | 1,257 | |||||||||
Contract assets | 1,785 | 688 | |||||||||
Due from related parties | 584 | 607 | |||||||||
Inventories | 144,464 | 126,814 | |||||||||
Prepayments | 3,070 | 3,195 | |||||||||
Assets classified as held for sale | 763 | 747 | |||||||||
Other current assets | 4,277 | 1,529 | |||||||||
290,325 | 271,661 | ||||||||||
Non-current assets | |||||||||||
Financial assets at fair value through other comprehensive income | 3,145 | 3,069 | |||||||||
Property, plant and equipment | 53,894 | 52,227 | |||||||||
Right of use assets | 2,565 | 2,420 | |||||||||
Investment properties | 525 | 504 | |||||||||
Intangible assets | 93 | 110 | |||||||||
Investments in associates | 850 | 807 | |||||||||
Deferred tax assets | 7,024 | 6,684 | |||||||||
Other non-current assets | 3,059 | 2,378 | |||||||||
71,155 | 68,199 | ||||||||||
Total assets | 361,480 | 339,860 |
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
As of June 30, 2025 (Unaudited) | As of December 31, 2024 (Audited) | ||||||||||
US$'000 | US$'000 | ||||||||||
Liabilities | |||||||||||
Current liabilities | |||||||||||
Interest-bearing loans and borrowings | 48,628 | 24,098 | |||||||||
Trade and other payables | 47,241 | 57,220 | |||||||||
Due to related parties | 4,180 | 9,715 | |||||||||
Financial liabilities at fair value through profit or loss | 96 | 21 | |||||||||
Accruals | 9,004 | 8,246 | |||||||||
Current tax liabilities | 1,902 | 1,624 | |||||||||
Employee benefit liabilities | 1,222 | 2,178 | |||||||||
Financial lease liabilities | 870 | 648 | |||||||||
Other current liabilities | 6,574 | 4,272 | |||||||||
119,717 | 108,022 | ||||||||||
Non-current liabilities | |||||||||||
Interest-bearing loans and borrowings | 2,971 | 4,872 | |||||||||
Employee benefit liabilities | 7,565 | 5,908 | |||||||||
Lease liabilities | 1,379 | 1,425 | |||||||||
Deferred tax liabilities | 3,968 | 4,079 | |||||||||
Other non-current liabilities | 764 | 189 | |||||||||
16,647 | 16,473 | ||||||||||
Total liabilities | 136,364 | 124,495 | |||||||||
Equity | |||||||||||
Issued capital | 206 | 206 | |||||||||
Additional paid-in capital | 118,103 | 118,103 | |||||||||
Treasury shares | (38) | (38) | |||||||||
Retained earnings | 60,516 | 61,417 | |||||||||
Other components of equity | (16,710) | (24,730) | |||||||||
Equity attributable to equity holders of the parent | 162,077 | 154,958 | |||||||||
Non-controlling interests | 63,039 | 60,407 | |||||||||
Total equity | 225,116 | 215,365 | |||||||||
Total liabilities and equity | 361,480 | 339,860 | |||||||||
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
For the three months | For the six months | ||||||||||||||||||||||
ended June 30, | ended June 30, | ||||||||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||
US$'000 | US$'000 | US$'000 | US$'000 | ||||||||||||||||||||
Net cash used in operating activities | $ | (15,454) | $ | (22,878) | $ | (17,462) | $ | (10,768) | |||||||||||||||
Net cash (used in)/provided by investing activities | (919) | 141 | (2,966) | (797) | |||||||||||||||||||
Net cash provided by financing activities | 11,577 | 15,340 | 19,612 | 9,092 | |||||||||||||||||||
Effect of exchange rate | 1,508 | 363 | 1,749 | (1,844) | |||||||||||||||||||
Net (decrease)/increase in cash and cash equivalents | (3,288) | (7,034) | 933 | (4,317) | |||||||||||||||||||
Cash and cash equivalents at beginning of period | 38,256 | 40,687 | 34,035 | 37,970 | |||||||||||||||||||
Cash and cash equivalents at end of period | $ | 34,968 | $ | 33,653 | $ | 34,968 | $ | 33,653 |
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||||||||
CONSOLIDATED INCOME STATEMENTS | |||||||||||||||||
(Unaudited) | |||||||||||||||||
(Amounts in thousands of US Dollars, except share data) | |||||||||||||||||
For the three months | |||||||||||||||||
ended March 31, | |||||||||||||||||
2025 | 2024 | ||||||||||||||||
US$'000 | US$'000 | ||||||||||||||||
Revenue | $ | 100,587 | $ | 100,397 | |||||||||||||
Cost of sales | (96,922) | (91,826) | |||||||||||||||
Gross profit | 3,665 | 8,571 | |||||||||||||||
Other operating income | 35 | 121 | |||||||||||||||
Selling, general and administrative expenses | (6,426) | (6,235) | |||||||||||||||
Other operating expenses | (52) | — | |||||||||||||||
Net impairment loss on financial and contract assets | 41 | (345) | |||||||||||||||
Operating (loss)/profit | (2,737) | 2,112 | |||||||||||||||
Finance costs | (414) | (558) | |||||||||||||||
Finance income | 22 | 42 | |||||||||||||||
Share of loss of associates | — | — | |||||||||||||||
Exchange gain/(loss) | 274 | (70) | |||||||||||||||
Other income | 198 | 39 | |||||||||||||||
Other expense | — | (226) | |||||||||||||||
(Loss)/Profit before tax | (2,657) | 1,339 | |||||||||||||||
Income tax (expense)/benefit | 361 | (633) | |||||||||||||||
(Loss)/Profit for the period | $ | (2,296) | $ | 706 | |||||||||||||
Attributable to: | |||||||||||||||||
Equity holders of the parent | (1,479) | (99) | |||||||||||||||
Non-controlling interests | (817) | 805 | |||||||||||||||
(2,296) | 706 | ||||||||||||||||
Basic and diluted profit per share | $ | (0.07) | $ | — | |||||||||||||
Basic and diluted weighted average common shares outstanding | 20,616,227 | 20,616,227 |
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||||||||||
(Unaudited) | |||||||||||||||||
(Amounts in thousands of US Dollars, except share data) | |||||||||||||||||
For the three months | |||||||||||||||||
ended March 31, | |||||||||||||||||
2025 | 2024 | ||||||||||||||||
US$'000 | US$'000 | ||||||||||||||||
(Loss)/Profit for the period | (2,296) | 706 | |||||||||||||||
Other comprehensive income/(loss) | |||||||||||||||||
Other comprehensive income/(loss) to be reclassified to profit or loss in subsequent periods: | |||||||||||||||||
Exchange differences on translation of foreign operations, net of tax of nil | 2,130 | (10,222) | |||||||||||||||
2,130 | (10,222) | ||||||||||||||||
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 | (6) | (424) | |||||||||||||||
Income tax effect | 1 | 85 | |||||||||||||||
(5) | (339) | ||||||||||||||||
Re-measuring losses on defined benefit plans | (11) | 36 | |||||||||||||||
Income tax effect | 2 | (7) | |||||||||||||||
(9) | 29 | ||||||||||||||||
Other comprehensive income/(loss) for the year, net of tax | 2,116 | (10,532) | |||||||||||||||
Total comprehensive loss for the period, net of tax | (180) | (9,826) | |||||||||||||||
Attributable to: | |||||||||||||||||
Equity holders of the parent | 97 | (7,397) | |||||||||||||||
Non-controlling interests | (277) | (2,429) | |||||||||||||||
$ | (180) | $ | (9,826) |
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
As of March 31, 2025 (Unaudited) | As of December 31, 2024 (Audited) | ||||||||||
US$'000 | US$'000 | ||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | 38,256 | 34,035 | |||||||||
Financial assets at fair value through profit or loss | 12 | — | |||||||||
Trade receivables | 84,757 | 102,789 | |||||||||
Other receivables | 2,474 | 1,257 | |||||||||
Contract assets | 695 | 688 | |||||||||
Due from related parties | 660 | 607 | |||||||||
Inventories | 149,436 | 126,814 | |||||||||
Prepayments | 2,641 | 3,195 | |||||||||
Assets classified as held for sale | 753 | 747 | |||||||||
Other current assets | 3,682 | 1,529 | |||||||||
283,366 | 271,661 | ||||||||||
Non-current assets | |||||||||||
Financial assets at fair value through other comprehensive income | 3,063 | 3,069 | |||||||||
Property, plant and equipment | 52,223 | 52,227 | |||||||||
Right of use assets | 2,718 | 2,420 | |||||||||
Prepaid land lease payments | — | — | |||||||||
Investment properties | 507 | 504 | |||||||||
Intangible assets | 101 | 110 | |||||||||
Investments in associates | 814 | 807 | |||||||||
Deferred tax assets | 7,095 | 6,684 | |||||||||
Other non-current assets | 2,605 | 2,378 | |||||||||
69,126 | 68,199 | ||||||||||
Total assets | $ | 352,492 | $ | 339,860 |
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
As of March 31, 2025 (Unaudited) | As of December 31, 2024 (Audited) | ||||||||||
US$'000 | US$'000 | ||||||||||
Liabilities | |||||||||||
Current liabilities | |||||||||||
Interest-bearing loans and borrowings | 33,543 | 24,098 | |||||||||
Trade and other payables | 59,459 | 57,220 | |||||||||
Due to related parties | 7,909 | 9,715 | |||||||||
Financial liabilities at fair value through profit or loss | 12 | 21 | |||||||||
Accruals | 11,612 | 8,246 | |||||||||
Current tax liabilities | 1,710 | 1,624 | |||||||||
Employee benefit liabilities | 1,070 | 2,178 | |||||||||
Financial lease liabilities | 846 | 648 | |||||||||
Other current liabilities | 4,322 | 4,272 | |||||||||
120,483 | 108,022 | ||||||||||
Non-current liabilities | |||||||||||
Interest-bearing loans and borrowings | 4,031 | 4,872 | |||||||||
Employee benefit liabilities | 7,222 | 5,908 | |||||||||
Lease liabilities | 1,537 | 1,425 | |||||||||
Deferred tax liabilities | 3,851 | 4,079 | |||||||||
Other non-current liabilities | 189 | 189 | |||||||||
16,830 | 16,473 | ||||||||||
Total liabilities | 137,313 | 124,495 | |||||||||
Equity | |||||||||||
Issued capital | 206 | 206 | |||||||||
Additional paid-in capital | 118,103 | 118,103 | |||||||||
Treasury shares | (38) | (38) | |||||||||
Retained earnings | 59,938 | 61,417 | |||||||||
Other components of equity | (23,154) | (24,730) | |||||||||
Equity attributable to equity holders of the parent | 155,055 | 154,958 | |||||||||
Non-controlling interests | 60,124 | 60,407 | |||||||||
Total equity | 215,179 | 215,365 | |||||||||
Total liabilities and equity | 352,492 | 339,860 |
ASIA PACIFIC WIRE & CABLE CORPORATION LIMITED AND SUBSIDIARIES | |||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
(Unaudited) | |||||||||||
For the three months | |||||||||||
ended March 31, | |||||||||||
2025 | 2024 | ||||||||||
US$'000 | US$'000 | ||||||||||
Net cash (used in)/provided by operating activities | $ | (2,008) | $ | 12,110 | |||||||
Net cash used in investing activities | (2,047) | (938) | |||||||||
Net cash provided by/(used in) financing activities | 8,035 | (6,248) | |||||||||
Effect of exchange rate | 241 | (2,207) | |||||||||
Net increase in cash and cash equivalents | 4,221 | 2,717 | |||||||||
Cash and cash equivalents at beginning of period | 34,035 | 37,970 | |||||||||
Cash and cash equivalents at end of period | $ | 38,256 | $ | 40,687 |