MocChau Dairy Cattle Breeding JSC (HOSE:MCM)
Vietnam · Delayed Price · Currency is VND 26,600
-400 (-1.48%)
At close: Jul 23, 2026
HOSE:MCM 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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
| 2,938,090 | 2,834,874 | 2,916,958 | 3,135,423 | 3,133,099 | 2,925,664 | |
Revenue Growth (YoY) | 1.97% | -2.81% | -6.97% | 0.07% | 7.09% | 3.64% |
Cost of Revenue | 2,076,526 | 2,037,895 | 2,068,413 | 2,126,805 | 2,115,311 | 2,027,161 |
Gross Profit | 861,563 | 796,980 | 848,545 | 1,008,618 | 1,017,789 | 898,503 |
Selling, General & Admin | 667,110 | 644,685 | 694,191 | 746,777 | 728,345 | 630,868 |
Operating Expenses | 667,110 | 644,685 | 694,191 | 746,777 | 728,345 | 630,868 |
Operating Income | 194,453 | 152,294 | 154,354 | 261,841 | 289,444 | 267,635 |
Interest Expense | -2,901 | -5,706 | -1,732 | - | -636.34 | -162.7 |
Interest & Investment Income | 54,499 | 103,852 | 101,145 | 161,550 | 103,156 | 95,419 |
Currency Exchange Gain (Loss) | -142.93 | -234.16 | -57.97 | 765.1 | - | - |
Other Non Operating Income (Expenses) | 54,054 | 4,670 | 3,774 | 5,099 | -4,394 | -9,133 |
EBT Excluding Unusual Items | 299,962 | 254,876 | 257,482 | 429,255 | 387,569 | 353,758 |
Gain (Loss) on Sale of Assets | -4,383 | -6,343 | -5,426 | -5,675 | 10,683 | - |
Asset Writedown | - | - | - | - | -17,565 | - |
Pretax Income | 295,579 | 248,534 | 252,057 | 423,580 | 380,687 | 353,758 |
Income Tax Expense | 34,750 | 32,820 | 32,136 | 49,162 | 34,138 | 34,646 |
Net Income | 260,829 | 215,714 | 219,921 | 374,417 | 346,549 | 319,112 |
Preferred Dividends & Other Adjustments | 13,988 | 21,571 | 21,992 | 37,442 | 34,655 | - |
Net Income to Common | 246,841 | 194,142 | 197,929 | 336,976 | 311,894 | 319,112 |
Net Income Growth | 9.99% | -1.91% | -41.26% | 8.04% | 8.60% | 13.67% |
Shares Outstanding (Basic) | 116 | 110 | 110 | 110 | 110 | 110 |
Shares Outstanding (Diluted) | 116 | 110 | 110 | 110 | 110 | 110 |
Shares Change (YoY) | 2.66% | - | - | - | -0.34% | -9.92% |
EPS (Basic) | 2126.85 | 1764.93 | 1799.35 | 3063.42 | 2835.40 | 2891.00 |
EPS (Diluted) | 2126.85 | 1764.93 | 1799.35 | 3063.42 | 2835.40 | 2891.00 |
EPS Growth | 8.09% | -1.91% | -41.26% | 8.04% | -1.92% | 26.19% |
Free Cash Flow | 34,392 | 6,702 | 102,581 | 41,098 | 129,049 | 78,911 |
Free Cash Flow Per Share | 296.33 | 60.93 | 932.55 | 373.62 | 1173.17 | 714.89 |
Dividend Per Share | - | 2000.000 | 2000.000 | 1000.000 | - | - |
Dividend Growth | - | - | 100.00% | - | - | - |
Gross Margin | 29.32% | 28.11% | 29.09% | 32.17% | 32.48% | 30.71% |
Operating Margin | 6.62% | 5.37% | 5.29% | 8.35% | 9.24% | 9.15% |
Profit Margin | 8.40% | 6.85% | 6.78% | 10.75% | 9.96% | 10.91% |
Free Cash Flow Margin | 1.17% | 0.24% | 3.52% | 1.31% | 4.12% | 2.70% |
EBITDA | 264,518 | 221,057 | 221,364 | 323,882 | 343,903 | 317,558 |
EBITDA Margin | 9.00% | 7.80% | 7.59% | 10.33% | 10.98% | 10.85% |
D&A For EBITDA | 70,065 | 68,763 | 67,010 | 62,041 | 54,459 | 49,922 |
EBIT | 194,453 | 152,294 | 154,354 | 261,841 | 289,444 | 267,635 |
EBIT Margin | 6.62% | 5.37% | 5.29% | 8.35% | 9.24% | 9.15% |
Effective Tax Rate | 11.76% | 13.21% | 12.75% | 11.61% | 8.97% | 9.79% |
Revenue as Reported | 2,938,090 | 2,834,874 | 2,916,958 | 3,135,423 | 3,133,099 | 2,925,664 |
Advertising Expenses | - | - | - | - | 599,234 | - |