MBG Group JSC (HNX:MBG)
Vietnam · Delayed Price · Currency is VND 2,800.00
+100.00 (3.70%)
At close: Jun 12, 2026
MBG Group 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 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 536,339 | 525,686 | 311,187 | 508,437 | 1,218,964 | 883,491 | |
Revenue Growth (YoY) | 40.84% | 68.93% | -38.80% | -58.29% | 37.97% | 23.18% |
Cost of Revenue | 503,594 | 491,611 | 268,512 | 537,187 | 1,091,653 | 782,653 |
Gross Profit | 32,745 | 34,075 | 42,674 | -28,749 | 127,311 | 100,838 |
Selling, General & Admin | 13,671 | 12,144 | 9,888 | 24,206 | 12,093 | 6,429 |
Operating Expenses | 13,671 | 12,144 | 9,888 | 24,206 | 12,093 | 6,429 |
Operating Income | 19,074 | 21,931 | 32,786 | -52,955 | 115,217 | 94,409 |
Interest Expense | -5,541 | -5,541 | -3,774 | -2,840 | -1,903 | -783.79 |
Interest & Investment Income | 1,089 | 1,236 | 1,263 | 6,119 | 12,317 | 9,165 |
Earnings From Equity Investments | 1,915 | 2,624 | -721.31 | -6,653 | 159.24 | - |
Other Non Operating Income (Expenses) | -563.17 | 576.32 | 57.09 | 444.06 | -135.74 | -80.06 |
EBT Excluding Unusual Items | 15,975 | 20,827 | 29,610 | -55,884 | 125,654 | 102,710 |
Gain (Loss) on Sale of Investments | 323.05 | - | - | -182.93 | - | - |
Pretax Income | 16,298 | 20,827 | 29,610 | -56,067 | 125,654 | 102,710 |
Income Tax Expense | 1,302 | 558.84 | 2,221 | 1.37 | 25,226 | 20,689 |
Earnings From Continuing Operations | 14,996 | 20,268 | 27,389 | -56,068 | 100,428 | 82,021 |
Minority Interest in Earnings | -48.46 | -35.94 | -0.66 | -1.08 | -1.27 | - |
Net Income | 14,948 | 20,232 | 27,389 | -56,070 | 100,427 | 82,021 |
Net Income to Common | 14,948 | 20,232 | 27,389 | -56,070 | 100,427 | 82,021 |
Net Income Growth | -53.94% | -26.13% | - | - | 22.44% | 185.48% |
Shares Outstanding (Basic) | 120 | 120 | 120 | 120 | 99 | 77 |
Shares Outstanding (Diluted) | 120 | 120 | 120 | 120 | 99 | 77 |
Shares Change (YoY) | - | - | - | 21.98% | 27.34% | 6.24% |
EPS (Basic) | 124.34 | 168.29 | 227.82 | -466.40 | 1019.00 | 1059.81 |
EPS (Diluted) | 124.29 | 168.29 | 227.82 | -466.40 | 1019.00 | 1059.81 |
EPS Growth | -53.94% | -26.13% | - | - | -3.85% | 168.72% |
Free Cash Flow | 123,040 | 2,330 | 64,460 | -105,050 | -349,561 | 138,332 |
Free Cash Flow Per Share | 1023.47 | 19.38 | 536.19 | -873.82 | -3546.89 | 1787.41 |
Gross Margin | 6.11% | 6.48% | 13.71% | -5.65% | 10.44% | 11.41% |
Operating Margin | 3.56% | 4.17% | 10.54% | -10.42% | 9.45% | 10.69% |
Profit Margin | 2.79% | 3.85% | 8.80% | -11.03% | 8.24% | 9.28% |
Free Cash Flow Margin | 22.94% | 0.44% | 20.71% | -20.66% | -28.68% | 15.66% |
EBITDA | 39,961 | 41,481 | 45,729 | -39,211 | 125,981 | - |
EBITDA Margin | 7.45% | 7.89% | 14.70% | -7.71% | 10.33% | - |
D&A For EBITDA | 20,886 | 19,550 | 12,943 | 13,744 | 10,763 | - |
EBIT | 19,074 | 21,931 | 32,786 | -52,955 | 115,217 | 94,409 |
EBIT Margin | 3.56% | 4.17% | 10.54% | -10.42% | 9.45% | 10.69% |
Effective Tax Rate | 7.99% | 2.68% | 7.50% | - | 20.08% | 20.14% |
Revenue as Reported | 536,339 | 525,686 | 311,187 | 508,437 | 1,218,964 | 883,491 |