MB Securities JSC (HNX:MBS)
Vietnam · Delayed Price · Currency is VND 15,000
+100 (0.67%)
At close: Nov 3, 2026
MB Securities 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 | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Interest and Dividend Income | 2,275,413 | 1,778,058 | 1,246,698 | 850,585 | 965,464 | 751,930 |
Total Interest Expense | 1,166,498 | 834,880 | 528,153 | 363,588 | 393,221 | 319,880 |
Net Interest Income | 1,108,916 | 943,178 | 718,545 | 486,997 | 572,243 | 432,050 |
Brokerage Commission | 761,077 | 923,466 | 628,155 | 614,616 | 716,773 | 931,582 |
Trading & Principal Transactions | -20,660 | -30,545 | -15,632 | -25,633 | -44,185 | -46,381 |
Asset Management Fee | 63,589 | 51,848 | 54,414 | 38,634 | 57,694 | 120,821 |
Underwriting & Investment Banking Fee | 554.04 | 553.22 | 200 | - | - | - |
Gain on Sale of Investments (Rev) | 1,514,669 | 814,481 | 1,155,381 | 290,278 | 163,664 | 328,697 |
Other Revenue | 76,628 | 77,718 | 41,658 | 26,522 | 59,204 | 84,734 |
| 3,504,773 | 2,780,700 | 2,582,721 | 1,431,413 | 1,525,394 | 1,851,502 | |
Revenue Growth | 31.84% | 7.67% | 80.43% | -6.16% | -17.61% | 104.74% |
Cost of Services Provided | 1,027,783 | 1,101,520 | 802,860 | 673,022 | 779,202 | 961,421 |
Other Operating Expenses | 82,604 | 13,705 | 13,553 | 6,128 | 2,138 | -10,039 |
Total Operating Expenses | 1,110,387 | 1,115,225 | 816,413 | 679,150 | 781,340 | 951,381 |
Operating Income | 2,394,386 | 1,665,475 | 1,766,307 | 752,263 | 744,054 | 900,120 |
Currency Exchange Gains | 0.08 | 0.08 | 0.09 | -2,659 | -2,836 | 2,318 |
Other Non-Operating Income (Expenses) | -284.65 | 18,218 | 4,470 | 4,500 | 11,154 | 27,129 |
EBT Excluding Unusual Items | 2,394,101 | 1,683,694 | 1,770,777 | 754,104 | 752,373 | 929,567 |
Gain (Loss) on Sale of Investments | -870,336 | -269,192 | -840,520 | -38,568 | -92,564 | -26,646 |
Other Unusual Items | - | 200 | - | 363.05 | 0.55 | - |
Pretax Income | 1,525,150 | 1,415,006 | 930,644 | 716,147 | 660,569 | 736,275 |
Income Tax Expense | 309,456 | 284,133 | 187,091 | 132,130 | 146,363 | 149,465 |
Net Income | 1,215,694 | 1,130,873 | 743,553 | 584,016 | 514,206 | 586,811 |
Preferred Dividends & Other Adjustments | 67,852 | 67,852 | 44,613 | 35,041 | 30,852 | - |
Net Income to Common | 1,147,841 | 1,063,021 | 698,940 | 548,975 | 483,353 | 586,811 |
Net Income Growth | 21.67% | 52.09% | 27.32% | 13.58% | -17.63% | 118.38% |
Shares Outstanding (Basic) | 1,001 | 651 | 598 | 533 | 396 | 380 |
Shares Outstanding (Diluted) | 1,001 | 651 | 598 | 533 | 396 | 380 |
Shares Change | 69.66% | 8.95% | 12.05% | 34.60% | 4.14% | 49.87% |
EPS (Basic) | 1146.77 | 1633.00 | 1169.76 | 1029.50 | 1220.08 | 1542.51 |
EPS (Diluted) | 1146.77 | 1633.00 | 1169.76 | 1029.50 | 1220.08 | 1542.51 |
EPS Growth | -28.29% | 39.60% | 13.62% | -15.62% | -20.90% | 45.71% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 1,508,854 | -4,510,495 | -4,087,231 | -3,824,773 | 243,917 | -5,481,146 |
Free Cash Flow Per Share | 1507.45 | -6928.97 | -6840.47 | -7172.68 | 615.70 | -14407.90 |
Dividend Per Share | - | - | 1165.049 | 1165.049 | - | - |
Dividend Growth | - | - | 0% | - | - | - |
Operating Margin | 68.32% | 59.89% | 68.39% | 52.55% | 48.78% | 48.62% |
Profit Margin | 32.75% | 38.23% | 27.06% | 38.35% | 31.69% | 31.69% |
Free Cash Flow Margin | 43.05% | -162.21% | -158.25% | -267.20% | 15.99% | -296.04% |
Effective Tax Rate | 20.29% | 20.08% | 20.10% | 18.45% | 22.16% | 20.30% |
Revenue as Reported | 4,684,479 | 3,639,425 | 3,120,367 | 1,815,959 | - | - |