Danang Airports Services Joint-Stock Company (HNX:MAS)
Vietnam
· Delayed Price · Currency is VND 36,000
+200 (0.56%)
At close: Mar 5, 2026
HNX:MAS Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 224,869 | 177,231 | 145,321 | 104,849 | 45,086 | Upgrade
|
| Revenue Growth (YoY) | 26.88% | 21.96% | 38.60% | 132.55% | -81.87% | Upgrade
|
| Cost of Revenue | 187,399 | 145,256 | 120,218 | 90,726 | 52,918 | Upgrade
|
| Gross Profit | 37,470 | 31,976 | 25,103 | 14,123 | -7,832 | Upgrade
|
| Selling, General & Admin | 28,628 | 24,451 | 20,458 | 11,259 | 10,183 | Upgrade
|
| Operating Expenses | 28,628 | 24,451 | 20,458 | 11,259 | 10,183 | Upgrade
|
| Operating Income | 8,842 | 7,524 | 4,645 | 2,864 | -18,015 | Upgrade
|
| Interest Expense | -205.03 | -482.75 | -1,112 | -1,073 | -1,039 | Upgrade
|
| Interest & Investment Income | 444.82 | 311.87 | 64.49 | 14.88 | 49.3 | Upgrade
|
| Currency Exchange Gain (Loss) | 252.23 | -56.25 | -0.18 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -1,033 | -460.49 | -491.79 | -579.75 | 4,167 | Upgrade
|
| EBT Excluding Unusual Items | 8,301 | 6,836 | 3,106 | 1,226 | -14,837 | Upgrade
|
| Gain (Loss) on Sale of Assets | 967.85 | 469.09 | 546.7 | - | - | Upgrade
|
| Pretax Income | 9,269 | 7,306 | 3,652 | 1,226 | -14,837 | Upgrade
|
| Income Tax Expense | 566.42 | - | - | - | - | Upgrade
|
| Net Income | 8,702 | 7,306 | 3,652 | 1,226 | -14,837 | Upgrade
|
| Preferred Dividends & Other Adjustments | 1,355 | 3,449 | 808 | - | - | Upgrade
|
| Net Income to Common | 7,348 | 3,857 | 2,844 | 1,226 | -14,837 | Upgrade
|
| Net Income Growth | 19.12% | 100.03% | 197.82% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | Upgrade
|
| Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 | Upgrade
|
| Shares Change (YoY) | - | - | - | 0.24% | -0.24% | Upgrade
|
| EPS (Basic) | 1721.67 | 903.74 | 666.48 | 287.36 | -3485.00 | Upgrade
|
| EPS (Diluted) | 1721.67 | 903.74 | 666.00 | 287.36 | -3485.00 | Upgrade
|
| EPS Growth | 90.50% | 35.70% | 131.76% | - | - | Upgrade
|
| Free Cash Flow | 10,163 | 15,814 | 4,970 | -3,998 | -5,566 | Upgrade
|
| Free Cash Flow Per Share | 2381.45 | 3705.60 | 1164.57 | -936.87 | -1307.34 | Upgrade
|
| Gross Margin | 16.66% | 18.04% | 17.27% | 13.47% | -17.37% | Upgrade
|
| Operating Margin | 3.93% | 4.25% | 3.20% | 2.73% | -39.96% | Upgrade
|
| Profit Margin | 3.27% | 2.18% | 1.96% | 1.17% | -32.91% | Upgrade
|
| Free Cash Flow Margin | 4.52% | 8.92% | 3.42% | -3.81% | -12.35% | Upgrade
|
| EBITDA | 15,082 | 14,369 | 13,554 | 13,169 | -3,471 | Upgrade
|
| EBITDA Margin | 6.71% | 8.11% | 9.33% | 12.56% | -7.70% | Upgrade
|
| D&A For EBITDA | 6,241 | 6,845 | 8,909 | 10,305 | 14,544 | Upgrade
|
| EBIT | 8,842 | 7,524 | 4,645 | 2,864 | -18,015 | Upgrade
|
| EBIT Margin | 3.93% | 4.25% | 3.20% | 2.73% | -39.96% | Upgrade
|
| Effective Tax Rate | 6.11% | - | - | - | - | Upgrade
|
| Revenue as Reported | 224,869 | 177,231 | 145,321 | 104,849 | 45,086 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.