Danang Airports Services Joint-Stock Company (HNX:MAS)
Vietnam · Delayed Price · Currency is VND 34,800
0.00 (0.00%)
At close: Jun 1, 2026
HNX:MAS 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 237,892 | 224,846 | 177,231 | 145,321 | 104,849 | 45,086 | |
Revenue Growth (YoY) | 34.76% | 26.87% | 21.96% | 38.60% | 132.55% | -81.87% |
Cost of Revenue | 197,439 | 187,596 | 145,256 | 120,218 | 90,726 | 52,918 |
Gross Profit | 40,453 | 37,251 | 31,976 | 25,103 | 14,123 | -7,832 |
Selling, General & Admin | 30,280 | 29,023 | 24,451 | 20,458 | 11,259 | 10,183 |
Operating Expenses | 30,280 | 29,023 | 24,451 | 20,458 | 11,259 | 10,183 |
Operating Income | 10,172 | 8,228 | 7,524 | 4,645 | 2,864 | -18,015 |
Interest Expense | -409.03 | -240.33 | -482.75 | -1,112 | -1,073 | -1,039 |
Interest & Investment Income | 490.49 | 456.32 | 144.15 | 64.49 | 14.88 | 49.3 |
Currency Exchange Gain (Loss) | 235.54 | 252.23 | 111.46 | -0.18 | - | - |
Other Non Operating Income (Expenses) | -764.87 | -439.5 | -460.49 | -491.79 | -579.75 | 4,167 |
EBT Excluding Unusual Items | 9,725 | 8,256 | 6,836 | 3,106 | 1,226 | -14,837 |
Gain (Loss) on Sale of Assets | 967.85 | 967.85 | 469.09 | 546.7 | - | - |
Pretax Income | 10,692 | 9,224 | 7,306 | 3,652 | 1,226 | -14,837 |
Income Tax Expense | 1,202 | 575.94 | - | - | - | - |
Net Income | 9,490 | 8,648 | 7,306 | 3,652 | 1,226 | -14,837 |
Preferred Dividends & Other Adjustments | 1,005 | 1,235 | 3,449 | 808 | - | - |
Net Income to Common | 8,485 | 7,413 | 3,857 | 2,844 | 1,226 | -14,837 |
Net Income Growth | 41.19% | 18.38% | 100.03% | 197.82% | - | - |
Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Change (YoY) | - | - | - | - | 0.24% | -0.24% |
EPS (Basic) | 1988.23 | 1737.05 | 903.74 | 666.48 | 287.36 | -3485.00 |
EPS (Diluted) | 1988.18 | 1737.00 | 903.74 | 666.00 | 287.36 | -3485.00 |
EPS Growth | 161.05% | 92.20% | 35.70% | 131.76% | - | - |
Free Cash Flow | -5,136 | 10,329 | 15,814 | 4,970 | -3,998 | -5,566 |
Free Cash Flow Per Share | -1203.50 | 2420.33 | 3705.60 | 1164.57 | -936.87 | -1307.34 |
Gross Margin | 17.00% | 16.57% | 18.04% | 17.27% | 13.47% | -17.37% |
Operating Margin | 4.28% | 3.66% | 4.25% | 3.20% | 2.73% | -39.96% |
Profit Margin | 3.57% | 3.30% | 2.18% | 1.96% | 1.17% | -32.91% |
Free Cash Flow Margin | -2.16% | 4.59% | 8.92% | 3.42% | -3.81% | -12.35% |
EBITDA | 16,817 | 14,468 | 14,406 | 13,554 | 13,169 | -3,471 |
EBITDA Margin | 7.07% | 6.44% | 8.13% | 9.33% | 12.56% | -7.70% |
D&A For EBITDA | 6,644 | 6,241 | 6,882 | 8,909 | 10,305 | 14,544 |
EBIT | 10,172 | 8,228 | 7,524 | 4,645 | 2,864 | -18,015 |
EBIT Margin | 4.28% | 3.66% | 4.25% | 3.20% | 2.73% | -39.96% |
Effective Tax Rate | 11.25% | 6.24% | - | - | - | - |
Revenue as Reported | 237,892 | 224,846 | 177,231 | 145,321 | 104,849 | 45,086 |