KIDO Group Corporation (HOSE:KDC)
Vietnam · Delayed Price · Currency is VND 51,900
-200 (-0.38%)
At close: Feb 9, 2026
KIDO Group Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 9,054,524 | 8,323,814 | 8,649,616 | 12,535,183 | 10,496,864 | |
Revenue Growth (YoY) | 8.78% | -3.77% | -31.00% | 19.42% | 26.11% |
Cost of Revenue | 7,383,532 | 6,811,715 | 7,113,525 | 10,261,577 | 8,445,850 |
Gross Profit | 1,670,992 | 1,512,099 | 1,536,092 | 2,273,606 | 2,051,015 |
Selling, General & Admin | 1,733,002 | 1,590,837 | 1,603,503 | 1,855,188 | 1,439,313 |
Operating Expenses | 1,733,002 | 1,590,837 | 1,603,503 | 1,855,188 | 1,439,313 |
Operating Income | -62,011 | -78,738 | -67,411 | 418,419 | 611,701 |
Interest Expense | -195,473 | -133,286 | -243,512 | -235,491 | -180,437 |
Interest & Investment Income | 740,965 | 142,506 | 164,811 | 73,578 | 123,442 |
Earnings From Equity Investments | 225,859 | 150,352 | 75,292 | 104,079 | 110,471 |
Currency Exchange Gain (Loss) | - | 12,990 | 12,429 | 19,341 | 28,903 |
Other Non Operating Income (Expenses) | 11,740 | 9,363 | -748,292 | 4,386 | -6,896 |
EBT Excluding Unusual Items | 721,081 | 103,187 | -806,683 | 384,311 | 687,185 |
Gain (Loss) on Sale of Investments | - | - | 1,129,184 | 122,499 | - |
Gain (Loss) on Sale of Assets | - | 1,614 | 87.48 | 3,788 | 644.74 |
Pretax Income | 721,081 | 104,801 | 322,589 | 510,598 | 687,829 |
Income Tax Expense | 133,853 | 37,924 | 187,283 | 135,943 | 34,539 |
Earnings From Continuing Operations | 587,228 | 66,877 | 135,306 | 374,656 | 653,291 |
Minority Interest in Earnings | -63,511 | -29,566 | 7,997 | -12,055 | -62,889 |
Net Income | 523,716 | 37,311 | 143,304 | 362,600 | 590,402 |
Preferred Dividends & Other Adjustments | - | - | 13,500 | 13,500 | 17,901 |
Net Income to Common | 523,716 | 37,311 | 129,804 | 349,100 | 572,501 |
Net Income Growth | 1303.66% | -73.96% | -60.48% | -38.58% | 189.79% |
Shares Outstanding (Basic) | 290 | 269 | 258 | 257 | 231 |
Shares Outstanding (Diluted) | 290 | 269 | 258 | 257 | 231 |
Shares Change (YoY) | 7.66% | 4.15% | 0.48% | 11.53% | 1.54% |
EPS (Basic) | 1807.13 | 138.60 | 502.20 | 1357.18 | 2482.29 |
EPS (Diluted) | 1807.00 | 138.60 | 502.00 | 1357.00 | 2482.00 |
EPS Growth | 1203.73% | -72.39% | -63.01% | -45.33% | 201.68% |
Free Cash Flow | 26,817 | 422,927 | 723,724 | -639,018 | -247,809 |
Free Cash Flow Per Share | 92.53 | 1571.10 | 2800.05 | -2484.29 | -1074.47 |
Dividend Per Share | - | 1200.000 | 600.000 | 5600.000 | 600.000 |
Dividend Growth | - | 100.00% | -89.29% | 833.33% | -58.75% |
Gross Margin | 18.45% | 18.17% | 17.76% | 18.14% | 19.54% |
Operating Margin | -0.69% | -0.95% | -0.78% | 3.34% | 5.83% |
Profit Margin | 5.78% | 0.45% | 1.50% | 2.79% | 5.45% |
Free Cash Flow Margin | 0.30% | 5.08% | 8.37% | -5.10% | -2.36% |
EBITDA | 308,035 | 227,290 | 179,369 | 685,774 | 878,943 |
EBITDA Margin | 3.40% | 2.73% | 2.07% | 5.47% | 8.37% |
D&A For EBITDA | 370,046 | 306,028 | 246,780 | 267,356 | 267,242 |
EBIT | -62,011 | -78,738 | -67,411 | 418,419 | 611,701 |
EBIT Margin | -0.69% | -0.95% | -0.78% | 3.34% | 5.83% |
Effective Tax Rate | 18.56% | 36.19% | 58.06% | 26.62% | 5.02% |
Revenue as Reported | 9,054,524 | 8,323,814 | 8,649,616 | 12,535,183 | 10,496,864 |
Advertising Expenses | - | 198,124 | 204,743 | 230,771 | 165,569 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.