Nam Mekong Group JSC (HNX:VC3)
Vietnam
· Delayed Price · Currency is VND 26,800
+200 (0.75%)
At close: Mar 5, 2026
Nam Mekong Group JSC 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 | 607,949 | 611,368 | 806,322 | 514,210 | 200,867 | Upgrade
|
| Revenue Growth (YoY) | -0.56% | -24.18% | 56.81% | 156.00% | 64.54% | Upgrade
|
| Cost of Revenue | 416,377 | 434,792 | 542,472 | 357,968 | 105,665 | Upgrade
|
| Gross Profit | 191,572 | 176,576 | 263,850 | 156,241 | 95,202 | Upgrade
|
| Selling, General & Admin | 58,617 | 62,725 | 75,149 | 55,892 | 33,761 | Upgrade
|
| Operating Expenses | 58,617 | 62,725 | 75,149 | 55,892 | 33,761 | Upgrade
|
| Operating Income | 132,955 | 113,851 | 188,701 | 100,349 | 61,441 | Upgrade
|
| Interest Expense | -511.48 | -1,002 | -10,813 | -24,429 | -16,296 | Upgrade
|
| Interest & Investment Income | 6,347 | 1,024 | 5,146 | 21,359 | 31,307 | Upgrade
|
| Earnings From Equity Investments | 92.7 | 85.24 | 143.1 | 59.88 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -1,836 | -19,600 | -5,090 | -7,582 | -7,631 | Upgrade
|
| EBT Excluding Unusual Items | 137,047 | 94,358 | 178,087 | 89,757 | 68,820 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -865.55 | 6,753 | -2,594 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 21.3 | Upgrade
|
| Other Unusual Items | - | - | - | - | 13,008 | Upgrade
|
| Pretax Income | 137,047 | 94,358 | 177,221 | 96,511 | 79,256 | Upgrade
|
| Income Tax Expense | 27,115 | 28,845 | 36,073 | 23,072 | 17,994 | Upgrade
|
| Earnings From Continuing Operations | 109,932 | 65,514 | 141,148 | 73,439 | 61,262 | Upgrade
|
| Minority Interest in Earnings | -41.04 | -47.79 | -176.12 | -46.15 | -60.35 | Upgrade
|
| Net Income | 109,891 | 65,466 | 140,972 | 73,392 | 61,202 | Upgrade
|
| Net Income to Common | 109,891 | 65,466 | 140,972 | 73,392 | 61,202 | Upgrade
|
| Net Income Growth | 67.86% | -53.56% | 92.08% | 19.92% | 341.82% | Upgrade
|
| Shares Outstanding (Basic) | 136 | 136 | 136 | 100 | 91 | Upgrade
|
| Shares Outstanding (Diluted) | 136 | 136 | 136 | 100 | 91 | Upgrade
|
| Shares Change (YoY) | -0.00% | - | 36.36% | 10.00% | 1.66% | Upgrade
|
| EPS (Basic) | 805.60 | 479.91 | 1033.41 | 733.65 | 672.96 | Upgrade
|
| EPS (Diluted) | 805.60 | 479.82 | 1033.41 | 733.65 | 672.94 | Upgrade
|
| EPS Growth | 67.90% | -53.57% | 40.86% | 9.02% | 334.61% | Upgrade
|
| Free Cash Flow | -218,869 | 68,175 | -310,676 | -227,354 | -84,139 | Upgrade
|
| Free Cash Flow Per Share | -1604.50 | 499.76 | -2277.43 | -2272.68 | -925.18 | Upgrade
|
| Gross Margin | 31.51% | 28.88% | 32.72% | 30.39% | 47.39% | Upgrade
|
| Operating Margin | 21.87% | 18.62% | 23.40% | 19.52% | 30.59% | Upgrade
|
| Profit Margin | 18.08% | 10.71% | 17.48% | 14.27% | 30.47% | Upgrade
|
| Free Cash Flow Margin | -36.00% | 11.15% | -38.53% | -44.21% | -41.89% | Upgrade
|
| EBITDA | 137,968 | 118,409 | 193,721 | 104,791 | 67,027 | Upgrade
|
| EBITDA Margin | 22.69% | 19.37% | 24.02% | 20.38% | 33.37% | Upgrade
|
| D&A For EBITDA | 5,014 | 4,558 | 5,020 | 4,442 | 5,586 | Upgrade
|
| EBIT | 132,955 | 113,851 | 188,701 | 100,349 | 61,441 | Upgrade
|
| EBIT Margin | 21.87% | 18.62% | 23.40% | 19.52% | 30.59% | Upgrade
|
| Effective Tax Rate | 19.79% | 30.57% | 20.36% | 23.91% | 22.70% | Upgrade
|
| Revenue as Reported | 607,949 | 611,368 | 806,322 | 514,210 | 200,867 | Upgrade
|
| Advertising Expenses | - | - | 4,647 | 1,798 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.