Binh Duong Mineral and Construction JSC (HOSE:KSB)
Vietnam · Delayed Price · Currency is VND 12,300
-200 (-1.60%)
At close: Nov 3, 2026
HOSE:KSB 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 | Sep '26 Sep 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 |
| 914,615 | 710,881 | 401,275 | 528,624 | 859,106 | 884,273 | |
Revenue Growth | 40.94% | 77.16% | -24.09% | -38.47% | -2.85% | -33.13% |
Cost of Revenue | 609,332 | 421,410 | 223,599 | 208,782 | 397,823 | 472,055 |
Gross Profit | 305,283 | 289,471 | 177,676 | 319,843 | 461,283 | 412,218 |
Selling, General & Admin | 131,144 | 95,135 | 70,958 | 63,411 | 93,253 | 116,769 |
Operating Expenses | 131,144 | 95,135 | 70,958 | 63,411 | 93,253 | 116,769 |
Operating Income | 174,140 | 194,337 | 106,718 | 256,431 | 368,030 | 295,449 |
Interest Expense | -129,577 | -116,707 | -141,479 | -160,592 | -135,109 | -94,581 |
Interest & Investment Income | 8,167 | 43,004 | 79,371 | 79,666 | 93,902 | 102,747 |
Earnings From Equity Investments | 127,275 | 66,455 | 34,233 | 9,823 | -2,211 | -5,256 |
Other Non Operating Income (Expenses) | 34,880 | -21,059 | 4,747 | -487.85 | -3,009 | 1,908 |
EBT Excluding Unusual Items | 214,884 | 166,030 | 83,590 | 184,840 | 321,603 | 300,267 |
Gain (Loss) on Sale of Assets | 8,838 | 8,838 | 103.54 | 1,185 | 6,777 | 1,038 |
Other Unusual Items | -2,538 | - | - | -80,746 | -144,287 | - |
Pretax Income | 221,185 | 174,868 | 83,693 | 105,279 | 184,093 | 301,305 |
Income Tax Expense | 19,848 | 19,272 | 30,730 | 31,513 | 32,009 | 48,492 |
Earnings From Continuing Operations | 201,337 | 155,596 | 52,963 | 73,766 | 152,083 | 252,813 |
Minority Interest in Earnings | -866.99 | 305.2 | 116.51 | - | - | - |
Net Income | 200,470 | 155,901 | 53,080 | 73,766 | 152,083 | 252,813 |
Preferred Dividends & Other Adjustments | 15,726 | 21,445 | 7,385 | 10,327 | 21,292 | 35,394 |
Net Income to Common | 184,744 | 134,457 | 45,694 | 63,438 | 130,792 | 217,419 |
Net Income Growth | 52.63% | 194.25% | -27.97% | -51.50% | -39.84% | -22.87% |
Shares Outstanding (Basic) | 119 | 114 | 96 | 79 | 76 | 73 |
Shares Outstanding (Diluted) | 119 | 114 | 96 | 79 | 76 | 73 |
Shares Change | 29.67% | 19.48% | 21.04% | 3.94% | 3.88% | 3.52% |
EPS (Basic) | 1555.79 | 1174.87 | 477.03 | 801.60 | 1717.79 | 2966.32 |
EPS (Diluted) | 1555.79 | 1174.87 | 477.00 | 801.60 | 1717.79 | 2966.00 |
EPS Growth | 17.71% | 146.31% | -40.49% | -53.34% | -42.08% | -25.49% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
Free Cash Flow | -829,087 | 275,274 | 14,252 | -188,915 | -379,150 | -128,744 |
Free Cash Flow Per Share | -6982.01 | 2405.32 | 148.78 | -2387.11 | -4979.67 | -1756.50 |
Gross Margin | 33.38% | 40.72% | 44.28% | 60.50% | 53.69% | 46.62% |
Operating Margin | 19.04% | 27.34% | 26.60% | 48.51% | 42.84% | 33.41% |
Profit Margin | 20.20% | 18.91% | 11.39% | 12.00% | 15.22% | 24.59% |
Free Cash Flow Margin | -90.65% | 38.72% | 3.55% | -35.74% | -44.13% | -14.56% |
EBITDA | 192,108 | 216,179 | 136,540 | 374,097 | 546,519 | 449,022 |
EBITDA Margin | 21.00% | 30.41% | 34.03% | 70.77% | 63.62% | 50.78% |
D&A For EBITDA | 17,968 | 21,842 | 29,822 | 117,666 | 178,489 | 153,574 |
EBIT | 174,140 | 194,337 | 106,718 | 256,431 | 368,030 | 295,449 |
EBIT Margin | 19.04% | 27.34% | 26.60% | 48.51% | 42.84% | 33.41% |
Effective Tax Rate | 8.97% | 11.02% | 36.72% | 29.93% | 17.39% | 16.09% |
Revenue as Reported | 914,615 | 710,881 | 401,275 | 528,624 | 859,106 | 884,273 |