Mirae JSC (HOSE:KMR)
Vietnam · Delayed Price · Currency is VND 2,160.00
-10.00 (-0.46%)
At close: Nov 4, 2026
Mirae 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 2014 | FY 2013 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '14 Dec 31, 2014 | Dec '13 Dec 31, 2013 |
| 300,687 | 296,239 | 411,624 | 493,679 | 346,314 | 337,283 | |
Revenue Growth | -8.71% | -28.03% | -16.62% | 42.55% | 2.68% | -3.10% |
Cost of Revenue | 253,034 | 243,714 | 355,488 | 427,501 | 279,084 | 271,323 |
Gross Profit | 47,653 | 52,525 | 56,136 | 66,178 | 67,230 | 65,959 |
Selling, General & Admin | 32,309 | 33,955 | 37,608 | 40,926 | 51,833 | 51,299 |
Operating Expenses | 32,309 | 33,955 | 37,608 | 40,926 | 51,833 | 51,299 |
Operating Income | 15,344 | 18,571 | 18,528 | 25,252 | 15,397 | 14,661 |
Interest Expense | -7,985 | -9,017 | -11,875 | -12,073 | -7,402 | -10,897 |
Interest & Investment Income | - | 12.3 | 9.96 | 13.1 | 2,428 | 2,560 |
Currency Exchange Gain (Loss) | 1,155 | 868.35 | 4,014 | 2,374 | - | - |
Other Non Operating Income (Expenses) | -1,474 | -2,734 | -2,073 | -2,761 | 1,588 | 20,384 |
EBT Excluding Unusual Items | 7,039 | 7,700 | 8,605 | 12,805 | 12,011 | 26,708 |
Gain (Loss) on Sale of Assets | 482.16 | 482.16 | 968.63 | -56.53 | - | - |
Pretax Income | 7,521 | 8,183 | 9,574 | 12,748 | 12,011 | 26,708 |
Income Tax Expense | 2,529 | 2,488 | 2,719 | 2,933 | 3,152 | 6,543 |
Net Income | 4,992 | 5,695 | 6,854 | 9,815 | 8,859 | 20,165 |
Preferred Dividends & Other Adjustments | 685.44 | 685.44 | 981.49 | 805.06 | - | - |
Net Income to Common | 4,306 | 5,009 | 5,873 | 9,010 | 8,859 | 20,165 |
Net Income Growth | 33.21% | -14.70% | -34.82% | 1.70% | -56.06% | 474.17% |
Shares Outstanding (Basic) | - | 57 | 57 | 57 | 49 | - |
Shares Outstanding (Diluted) | - | 57 | 57 | 57 | 49 | - |
Shares Change | - | - | - | 16.36% | 20.52% | - |
EPS (Basic) | - | 88.07 | 103.25 | 158.41 | 181.25 | - |
EPS (Diluted) | - | 88.07 | 103.25 | 158.41 | 181.25 | - |
EPS Growth | - | -14.70% | -34.82% | -12.60% | 109.31% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2014 | FY 2013 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '14 Dec 31, 2014 | Dec '13 Dec 31, 2013 |
Free Cash Flow | 21,391 | 36,302 | 3,638 | -19,428 | -70,362 | 6,094 |
Free Cash Flow Per Share | - | 638.25 | 63.95 | -341.57 | -1439.52 | - |
Gross Margin | 15.85% | 17.73% | 13.64% | 13.41% | 19.41% | 19.56% |
Operating Margin | 5.10% | 6.27% | 4.50% | 5.12% | 4.45% | 4.35% |
Profit Margin | 1.43% | 1.69% | 1.43% | 1.82% | 2.56% | 5.98% |
Free Cash Flow Margin | 7.11% | 12.25% | 0.88% | -3.94% | -20.32% | 1.81% |
EBITDA | 57,178 | 60,502 | 58,762 | 67,236 | 43,193 | 36,066 |
EBITDA Margin | 19.02% | 20.42% | 14.28% | 13.62% | 12.47% | 10.69% |
D&A For EBITDA | 41,834 | 41,931 | 40,233 | 41,984 | 27,796 | 21,406 |
EBIT | 15,344 | 18,571 | 18,528 | 25,252 | 15,397 | 14,661 |
EBIT Margin | 5.10% | 6.27% | 4.50% | 5.12% | 4.45% | 4.35% |
Effective Tax Rate | 33.63% | 30.40% | 28.41% | 23.01% | 26.24% | 24.50% |
Revenue as Reported | 300,687 | 296,239 | 411,624 | 493,679 | 346,314 | 337,283 |