KIDO Group Corporation (HOSE:KDC)
Vietnam · Delayed Price · Currency is VND 51,500
-300 (-0.58%)
At close: Aug 13, 2026
KIDO Group 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 |
| 9,243,155 | 9,054,524 | 8,323,814 | 8,649,616 | 12,535,183 | 10,496,864 | |
Revenue Growth | 3.19% | 8.78% | -3.77% | -31.00% | 19.42% | 26.11% |
Cost of Revenue | 7,423,769 | 7,379,824 | 6,811,715 | 7,113,525 | 10,261,577 | 8,445,850 |
Gross Profit | 1,819,385 | 1,674,700 | 1,512,099 | 1,536,092 | 2,273,606 | 2,051,015 |
Selling, General & Admin | 1,752,593 | 1,724,567 | 1,590,837 | 1,603,503 | 1,855,188 | 1,439,313 |
Operating Expenses | 1,752,593 | 1,724,567 | 1,590,837 | 1,603,503 | 1,855,188 | 1,439,313 |
Operating Income | 66,793 | -49,867 | -78,738 | -67,411 | 418,419 | 611,701 |
Interest Expense | -225,484 | -201,635 | -133,286 | -243,512 | -235,491 | -180,437 |
Interest & Investment Income | 80,720 | 137,745 | 142,506 | 164,811 | 73,578 | 123,442 |
Earnings From Equity Investments | 204,675 | 225,859 | 150,352 | 75,292 | 104,079 | 110,471 |
Currency Exchange Gain (Loss) | 21,530 | 21,530 | 13,615 | 12,429 | 19,341 | 28,903 |
Other Non Operating Income (Expenses) | -13,778 | -5,420 | 8,737 | -748,292 | 4,386 | -6,896 |
EBT Excluding Unusual Items | 134,455 | 128,213 | 103,187 | -806,683 | 384,311 | 687,185 |
Gain (Loss) on Sale of Investments | 578,906 | 578,906 | - | 1,129,184 | 122,499 | - |
Gain (Loss) on Sale of Assets | 19,534 | 19,534 | 1,614 | 87.48 | 3,788 | 644.74 |
Pretax Income | 732,896 | 726,653 | 104,801 | 322,589 | 510,598 | 687,829 |
Income Tax Expense | 161,180 | 139,159 | 37,924 | 187,283 | 135,943 | 34,539 |
Earnings From Continuing Operations | 571,715 | 587,493 | 66,877 | 135,306 | 374,656 | 653,291 |
Minority Interest in Earnings | -69,816 | -65,050 | -29,566 | 7,997 | -12,055 | -62,889 |
Net Income | 501,900 | 522,443 | 37,311 | 143,304 | 362,600 | 590,402 |
Preferred Dividends & Other Adjustments | -13,500 | - | 13,500 | 13,500 | 13,500 | 17,901 |
Net Income to Common | 515,400 | 522,443 | 23,811 | 129,804 | 349,100 | 572,501 |
Net Income Growth | 2379.79% | 2094.16% | -81.66% | -62.82% | -39.02% | 206.26% |
Shares Outstanding (Basic) | 261 | 290 | 269 | 258 | 257 | 231 |
Shares Outstanding (Diluted) | 261 | 290 | 269 | 258 | 257 | 231 |
Shares Change | -8.09% | 7.66% | 4.15% | 0.48% | 11.53% | 1.54% |
EPS (Basic) | 1971.27 | 1802.73 | 88.45 | 502.20 | 1357.18 | 2482.29 |
EPS (Diluted) | 1971.27 | 1802.73 | 88.00 | 502.00 | 1357.00 | 2482.00 |
EPS Growth | 2607.11% | 1948.56% | -82.47% | -63.01% | -45.33% | 201.68% |
Free Cash Flow | 387,292 | 17,688 | 422,927 | 723,724 | -639,018 | -247,809 |
Free Cash Flow Per Share | 1481.29 | 61.03 | 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 | 19.68% | 18.50% | 18.17% | 17.76% | 18.14% | 19.54% |
Operating Margin | 0.72% | -0.55% | -0.95% | -0.78% | 3.34% | 5.83% |
Profit Margin | 5.58% | 5.77% | 0.29% | 1.50% | 2.79% | 5.45% |
Free Cash Flow Margin | 4.19% | 0.19% | 5.08% | 8.37% | -5.10% | -2.36% |
EBITDA | 437,738 | 320,179 | 231,054 | 179,369 | 685,774 | 878,943 |
EBITDA Margin | 4.74% | 3.54% | 2.78% | 2.07% | 5.47% | 8.37% |
D&A For EBITDA | 370,945 | 370,046 | 309,792 | 246,780 | 267,356 | 267,242 |
EBIT | 66,793 | -49,867 | -78,738 | -67,411 | 418,419 | 611,701 |
EBIT Margin | 0.72% | -0.55% | -0.95% | -0.78% | 3.34% | 5.83% |
Effective Tax Rate | 21.99% | 19.15% | 36.19% | 58.06% | 26.62% | 5.02% |
Revenue as Reported | 9,243,155 | 9,054,524 | 8,323,814 | 8,649,616 | 12,535,183 | 10,496,864 |
Advertising Expenses | - | 228,689 | 198,124 | 204,743 | 230,771 | 165,569 |