Me Lin Steel JSC (HNX:MEL)
Vietnam · Delayed Price · Currency is VND 7,000.00
-600.00 (-7.89%)
At close: Jul 20, 2026
Me Lin Steel 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 | Jun '26 Jun 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 |
| 1,015,156 | 837,180 | 879,845 | 670,825 | 773,751 | 687,531 | |
Revenue Growth (YoY) | 9.27% | -4.85% | 31.16% | -13.30% | 12.54% | - |
Cost of Revenue | 957,861 | 796,404 | 841,074 | 623,658 | 730,161 | 579,003 |
Gross Profit | 57,296 | 40,776 | 38,772 | 47,166 | 43,590 | 108,528 |
Selling, General & Admin | 17,097 | 13,331 | 11,918 | 13,386 | 14,134 | 15,516 |
Operating Expenses | 17,097 | 13,331 | 11,918 | 13,386 | 14,134 | 15,516 |
Operating Income | 40,198 | 27,445 | 26,854 | 33,780 | 29,455 | 93,012 |
Interest Expense | -24,637 | -23,132 | -24,370 | -28,219 | -20,204 | -17,134 |
Interest & Investment Income | 12.96 | 12.96 | 11.79 | 599.39 | 808.46 | 2,535 |
Currency Exchange Gain (Loss) | -1,414 | -1,414 | -617.87 | - | - | - |
Other Non Operating Income (Expenses) | -7,903 | -228.51 | 3,573 | -591.02 | -2,932 | 26.66 |
EBT Excluding Unusual Items | 6,257 | 2,683 | 5,451 | 5,570 | 7,128 | 78,438 |
Gain (Loss) on Sale of Investments | 941 | 941 | 3,432 | - | - | - |
Gain (Loss) on Sale of Assets | 8,443 | 8,443 | 352.92 | - | - | - |
Other Unusual Items | 12.11 | 12.11 | 67.89 | - | - | - |
Pretax Income | 15,654 | 12,080 | 9,304 | 5,570 | 7,128 | 78,438 |
Income Tax Expense | 3,088 | 2,465 | 1,199 | 1,123 | 1,452 | 15,423 |
Net Income | 12,566 | 9,615 | 8,105 | 4,446 | 5,676 | 63,016 |
Net Income to Common | 12,566 | 9,615 | 8,105 | 4,446 | 5,676 | 63,016 |
Net Income Growth | -0.39% | 18.62% | 82.29% | -21.66% | -90.99% | - |
Shares Outstanding (Basic) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 15 | 15 | 15 |
Shares Change (YoY) | -0.06% | - | -0.14% | 0.04% | 0.10% | - |
EPS (Basic) | 837.86 | 640.98 | 540.35 | 296.00 | 378.00 | 4201.00 |
EPS (Diluted) | 837.86 | 640.98 | 540.00 | 296.00 | 378.00 | 4201.00 |
EPS Growth | -0.33% | 18.70% | 82.43% | -21.69% | -91.00% | - |
Free Cash Flow | 23,717 | -28,641 | -24,068 | -139,255 | 8,203 | 63,202 |
Free Cash Flow Per Share | 1581.41 | -1909.38 | -1604.51 | -9270.33 | 546.28 | 4213.44 |
Dividend Per Share | - | - | - | - | 1000.000 | - |
Gross Margin | 5.64% | 4.87% | 4.41% | 7.03% | 5.63% | 15.78% |
Operating Margin | 3.96% | 3.28% | 3.05% | 5.04% | 3.81% | 13.53% |
Profit Margin | 1.24% | 1.15% | 0.92% | 0.66% | 0.73% | 9.17% |
Free Cash Flow Margin | 2.34% | -3.42% | -2.73% | -20.76% | 1.06% | 9.19% |
EBITDA | 45,964 | 33,459 | 33,097 | - | - | - |
EBITDA Margin | 4.53% | 4.00% | 3.76% | - | - | - |
D&A For EBITDA | 5,765 | 6,014 | 6,243 | - | - | - |
EBIT | 40,198 | 27,445 | 26,854 | 33,780 | 29,455 | 93,012 |
EBIT Margin | 3.96% | 3.28% | 3.05% | 5.04% | 3.81% | 13.53% |
Effective Tax Rate | 19.73% | 20.41% | 12.88% | 20.17% | 20.37% | 19.66% |
Revenue as Reported | 1,015,156 | 837,180 | 879,845 | 670,825 | 773,751 | 687,531 |