KIDO Group Corporation (HOSE:KDC)
Vietnam
· Delayed Price · Currency is VND 54,900
+400 (0.73%)
At close: Apr 2, 2025
KIDO Group Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 8,331,303 | 8,649,616 | 12,535,183 | 10,496,864 | 8,323,616 | Upgrade
|
| Revenue Growth (YoY) | -3.68% | -31.00% | 19.42% | 26.11% | 15.45% | Upgrade
|
| Cost of Revenue | 6,808,135 | 7,113,404 | 10,261,577 | 8,445,850 | 6,558,627 | Upgrade
|
| Gross Profit | 1,523,169 | 1,536,213 | 2,273,606 | 2,051,015 | 1,764,988 | Upgrade
|
| Selling, General & Admin | 1,602,469 | 1,603,143 | 1,855,188 | 1,439,313 | 1,466,167 | Upgrade
|
| Operating Expenses | 1,602,469 | 1,603,143 | 1,855,188 | 1,439,313 | 1,466,167 | Upgrade
|
| Operating Income | -79,300 | -66,931 | 418,419 | 611,701 | 298,821 | Upgrade
|
| Interest Expense | -130,738 | -243,512 | -235,491 | -180,437 | -127,696 | Upgrade
|
| Interest & Investment Income | 168,152 | 164,811 | 73,578 | 123,442 | 61,596 | Upgrade
|
| Earnings From Equity Investments | 151,772 | 75,292 | 104,079 | 110,471 | 171,986 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 12,429 | 19,341 | 28,903 | 12,163 | Upgrade
|
| Other Non Operating Income (Expenses) | -2,772 | -748,292 | 4,386 | -6,896 | -794.01 | Upgrade
|
| EBT Excluding Unusual Items | 107,114 | -806,202 | 384,311 | 687,185 | 416,077 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 1,129,184 | 122,499 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 87.48 | 3,788 | 644.74 | - | Upgrade
|
| Pretax Income | 107,114 | 323,069 | 510,598 | 687,829 | 416,077 | Upgrade
|
| Income Tax Expense | 39,217 | 187,885 | 135,943 | 34,539 | 85,840 | Upgrade
|
| Earnings From Continuing Operations | 67,897 | 135,184 | 374,656 | 653,291 | 330,238 | Upgrade
|
| Minority Interest in Earnings | -31,651 | 7,997 | -12,055 | -62,889 | -126,505 | Upgrade
|
| Net Income | 36,245 | 143,181 | 362,600 | 590,402 | 203,733 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | 13,500 | 17,901 | 16,801 | Upgrade
|
| Net Income to Common | 36,245 | 143,181 | 349,100 | 572,501 | 186,932 | Upgrade
|
| Net Income Growth | -74.69% | -60.51% | -38.58% | 189.79% | 248.40% | Upgrade
|
| Shares Outstanding (Basic) | 269 | 258 | 257 | 231 | 227 | Upgrade
|
| Shares Outstanding (Diluted) | 269 | 258 | 257 | 231 | 227 | Upgrade
|
| Shares Change (YoY) | 4.15% | 0.48% | 11.53% | 1.54% | 0.40% | Upgrade
|
| EPS (Basic) | 134.64 | 553.96 | 1357.18 | 2482.29 | 823.01 | Upgrade
|
| EPS (Diluted) | 134.64 | 553.96 | 1357.00 | 2482.00 | 822.73 | Upgrade
|
| EPS Growth | -75.69% | -59.18% | -45.33% | 201.68% | 218.66% | Upgrade
|
| Free Cash Flow | -97,756 | 723,724 | -639,018 | -247,809 | -18,326 | Upgrade
|
| Free Cash Flow Per Share | -363.14 | 2800.05 | -2484.29 | -1074.47 | -80.68 | Upgrade
|
| Dividend Per Share | - | - | 5600.000 | 600.000 | 1454.545 | Upgrade
|
| Dividend Growth | - | - | 833.33% | -58.75% | - | Upgrade
|
| Gross Margin | 18.28% | 17.76% | 18.14% | 19.54% | 21.20% | Upgrade
|
| Operating Margin | -0.95% | -0.77% | 3.34% | 5.83% | 3.59% | Upgrade
|
| Profit Margin | 0.43% | 1.65% | 2.79% | 5.45% | 2.25% | Upgrade
|
| Free Cash Flow Margin | -1.17% | 8.37% | -5.10% | -2.36% | -0.22% | Upgrade
|
| EBITDA | 222,848 | 174,171 | 685,774 | 878,943 | 563,570 | Upgrade
|
| EBITDA Margin | 2.67% | 2.01% | 5.47% | 8.37% | 6.77% | Upgrade
|
| D&A For EBITDA | 302,148 | 241,101 | 267,356 | 267,242 | 264,749 | Upgrade
|
| EBIT | -79,300 | -66,931 | 418,419 | 611,701 | 298,821 | Upgrade
|
| EBIT Margin | -0.95% | -0.77% | 3.34% | 5.83% | 3.59% | Upgrade
|
| Effective Tax Rate | 36.61% | 58.16% | 26.62% | 5.02% | 20.63% | Upgrade
|
| Revenue as Reported | 8,331,303 | 8,649,616 | 12,535,183 | 10,496,864 | 8,323,616 | Upgrade
|
| Advertising Expenses | - | 204,743 | 230,771 | 165,569 | 160,708 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.