G-Automobile JSC (HNX:GMA)
Vietnam · Delayed Price · Currency is VND 57,000
+4,500 (8.57%)
At close: Dec 24, 2025
G-Automobile 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 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
| 4,101,812 | 3,685,345 | 2,811,806 | 2,765,202 | 1,863,152 | 103,207 | |
Revenue Growth (YoY) | 44.27% | 31.07% | 1.69% | 48.41% | 1705.25% | -9.25% |
Cost of Revenue | 3,784,541 | 3,401,080 | 2,573,106 | 2,546,646 | 1,739,396 | 90,197 |
Gross Profit | 317,271 | 284,265 | 238,700 | 218,557 | 123,756 | 13,010 |
Selling, General & Admin | 238,659 | 214,251 | 171,754 | 164,767 | 99,065 | 5,407 |
Operating Expenses | 238,659 | 214,251 | 171,754 | 164,767 | 99,065 | 5,407 |
Operating Income | 78,612 | 70,014 | 66,946 | 53,789 | 24,691 | 7,603 |
Interest Expense | -65,034 | -60,114 | -52,214 | -57,756 | -17,442 | -1,944 |
Interest & Investment Income | 295.45 | 2,417 | 1,109 | 378.17 | 2,440 | 17.87 |
Earnings From Equity Investments | -2,499 | 2,633 | -878.79 | 3,264 | 3,208 | - |
Currency Exchange Gain (Loss) | -31.22 | -31.22 | 19.92 | -34.07 | -18.36 | -0.38 |
Other Non Operating Income (Expenses) | 7,251 | 8,265 | 3,389 | 256.77 | 6,511 | -950.64 |
EBT Excluding Unusual Items | 18,594 | 23,184 | 18,372 | -101.57 | 19,389 | 4,727 |
Gain (Loss) on Sale of Investments | 790.08 | 790.08 | 1,800 | - | 2,087 | - |
Gain (Loss) on Sale of Assets | 1,305 | 921.27 | 753.48 | 419.81 | 7.52 | 1,588 |
Other Unusual Items | - | - | - | - | 7,959 | - |
Pretax Income | 20,689 | 24,896 | 20,926 | 318.24 | 29,443 | 6,315 |
Income Tax Expense | 6,092 | 4,878 | 5,830 | 33.42 | 2,783 | 888.69 |
Earnings From Continuing Operations | 14,597 | 20,018 | 15,096 | 284.82 | 26,660 | 5,426 |
Minority Interest in Earnings | 449.9 | -796.36 | -850.36 | 4,810 | -1,900 | - |
Net Income | 15,047 | 19,221 | 14,246 | 5,095 | 24,760 | 5,426 |
Net Income to Common | 15,047 | 19,221 | 14,246 | 5,095 | 24,760 | 5,426 |
Net Income Growth | -18.46% | 34.93% | 179.59% | -79.42% | 356.31% | 40.52% |
Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 12 | 7 |
Shares Outstanding (Diluted) | 20 | 20 | 20 | 20 | 12 | 7 |
Shares Change (YoY) | - | - | - | 70.43% | 62.98% | - |
EPS (Basic) | 752.36 | 961.07 | 712.28 | 254.76 | 2109.95 | 753.62 |
EPS (Diluted) | 752.07 | 961.07 | 712.28 | 254.76 | 2109.95 | 753.62 |
EPS Growth | -18.49% | 34.93% | 179.59% | -87.93% | 179.97% | 40.52% |
Free Cash Flow | -102,233 | -179,989 | -453,298 | 62,593 | -94,676 | 8,199 |
Free Cash Flow Per Share | -5111.65 | -8999.43 | -22664.93 | 3129.64 | -8067.99 | 1138.76 |
Dividend Per Share | - | - | 1000.000 | - | - | - |
Gross Margin | 7.74% | 7.71% | 8.49% | 7.90% | 6.64% | 12.61% |
Operating Margin | 1.92% | 1.90% | 2.38% | 1.94% | 1.32% | 7.37% |
Profit Margin | 0.37% | 0.52% | 0.51% | 0.18% | 1.33% | 5.26% |
Free Cash Flow Margin | -2.49% | -4.88% | -16.12% | 2.26% | -5.08% | 7.94% |
EBITDA | 150,755 | 139,939 | 131,611 | 109,999 | 32,734 | 7,859 |
EBITDA Margin | 3.67% | 3.80% | 4.68% | 3.98% | 1.76% | 7.61% |
D&A For EBITDA | 72,144 | 69,924 | 64,664 | 56,210 | 8,043 | 255.29 |
EBIT | 78,612 | 70,014 | 66,946 | 53,789 | 24,691 | 7,603 |
EBIT Margin | 1.92% | 1.90% | 2.38% | 1.94% | 1.32% | 7.37% |
Effective Tax Rate | 29.45% | 19.59% | 27.86% | 10.50% | 9.45% | 14.07% |
Revenue as Reported | 4,101,812 | 3,685,345 | 2,811,806 | 2,765,202 | 1,863,152 | 103,207 |
Advertising Expenses | - | 8,842 | 10,844 | 12,250 | - | - |