Mirae JSC (HOSE:KMR)
Vietnam
· Delayed Price · Currency is VND 2,770.00
0.00 (0.00%)
At close: Apr 28, 2026
Mirae JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2014 | FY 2013 | 2012 - 2008 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '14 Dec 31, 2014 | Dec '13 Dec 31, 2013 | 2012 - 2008 |
| Revenue | 272,891 | 296,239 | 411,624 | 493,679 | 346,314 | 337,283 | Upgrade
|
| Revenue Growth (YoY) | -32.85% | -28.03% | -16.62% | 42.55% | 2.68% | -3.10% | Upgrade
|
| Cost of Revenue | 222,315 | 243,714 | 355,488 | 427,501 | 279,084 | 271,323 | Upgrade
|
| Gross Profit | 50,577 | 52,525 | 56,136 | 66,178 | 67,230 | 65,959 | Upgrade
|
| Selling, General & Admin | 33,913 | 33,955 | 37,608 | 40,926 | 51,833 | 51,299 | Upgrade
|
| Operating Expenses | 33,913 | 33,955 | 37,608 | 40,926 | 51,833 | 51,299 | Upgrade
|
| Operating Income | 16,663 | 18,571 | 18,528 | 25,252 | 15,397 | 14,661 | Upgrade
|
| Interest Expense | -8,048 | -9,017 | -11,875 | -12,073 | -7,402 | -10,897 | Upgrade
|
| Interest & Investment Income | 11.24 | 12.3 | 9.96 | 13.1 | 2,428 | 2,560 | Upgrade
|
| Currency Exchange Gain (Loss) | 774.5 | 868.35 | 4,014 | 2,374 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -2,226 | -2,734 | -2,073 | -2,761 | 1,588 | 20,384 | Upgrade
|
| EBT Excluding Unusual Items | 7,175 | 7,700 | 8,605 | 12,805 | 12,011 | 26,708 | Upgrade
|
| Gain (Loss) on Sale of Assets | 482.16 | 482.16 | 968.63 | -56.53 | - | - | Upgrade
|
| Pretax Income | 7,657 | 8,183 | 9,574 | 12,748 | 12,011 | 26,708 | Upgrade
|
| Income Tax Expense | 2,488 | 2,488 | 2,719 | 2,933 | 3,152 | 6,543 | Upgrade
|
| Net Income | 5,170 | 5,695 | 6,854 | 9,815 | 8,859 | 20,165 | Upgrade
|
| Preferred Dividends & Other Adjustments | 685.44 | 685.44 | 981.49 | 805.06 | - | - | Upgrade
|
| Net Income to Common | 4,484 | 5,009 | 5,873 | 9,010 | 8,859 | 20,165 | Upgrade
|
| Net Income Growth | -10.68% | -16.92% | -30.16% | 10.79% | -56.06% | 473.98% | Upgrade
|
| Shares Outstanding (Basic) | 57 | 57 | 57 | 57 | 49 | - | Upgrade
|
| Shares Outstanding (Diluted) | 57 | 57 | 57 | 57 | 49 | - | Upgrade
|
| Shares Change (YoY) | - | - | - | 16.36% | - | - | Upgrade
|
| EPS (Basic) | 78.84 | 88.07 | 103.25 | 158.41 | 181.25 | - | Upgrade
|
| EPS (Diluted) | 78.84 | 88.07 | 103.25 | 158.41 | 181.25 | - | Upgrade
|
| EPS Growth | - | -14.70% | -34.82% | -12.60% | - | - | Upgrade
|
| Free Cash Flow | 35,916 | 36,302 | 3,638 | -19,428 | -70,362 | 6,094 | Upgrade
|
| Free Cash Flow Per Share | 631.46 | 638.25 | 63.95 | -341.57 | -1439.52 | - | Upgrade
|
| Gross Margin | 18.53% | 17.73% | 13.64% | 13.41% | 19.41% | 19.56% | Upgrade
|
| Operating Margin | 6.11% | 6.27% | 4.50% | 5.12% | 4.45% | 4.35% | Upgrade
|
| Profit Margin | 1.64% | 1.69% | 1.43% | 1.82% | 2.56% | 5.98% | Upgrade
|
| Free Cash Flow Margin | 13.16% | 12.25% | 0.88% | -3.94% | -20.32% | 1.81% | Upgrade
|
| EBITDA | 58,956 | 60,502 | 58,762 | 67,236 | 43,193 | 36,066 | Upgrade
|
| EBITDA Margin | 21.60% | 20.42% | 14.28% | 13.62% | 12.47% | 10.69% | Upgrade
|
| D&A For EBITDA | 42,293 | 41,931 | 40,233 | 41,984 | 27,796 | 21,406 | Upgrade
|
| EBIT | 16,663 | 18,571 | 18,528 | 25,252 | 15,397 | 14,661 | Upgrade
|
| EBIT Margin | 6.11% | 6.27% | 4.50% | 5.12% | 4.45% | 4.35% | Upgrade
|
| Effective Tax Rate | 32.49% | 30.40% | 28.41% | 23.01% | 26.24% | 24.50% | Upgrade
|
| Revenue as Reported | 272,891 | 296,239 | 411,624 | 493,679 | 346,314 | 337,283 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.