Nam Kim Steel JSC (HOSE:NKG)
Vietnam · Delayed Price · Currency is VND 11,050
-150 (-1.34%)
At close: Aug 13, 2026
Nam Kim Steel 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 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 |
| 14,321,119 | 14,808,145 | 20,609,022 | 18,595,974 | 23,071,247 | 28,173,402 | |
Revenue Growth | -18.43% | -28.15% | 10.82% | -19.40% | -18.11% | 143.72% |
Cost of Revenue | 13,546,961 | 14,022,971 | 18,777,248 | 17,483,711 | 21,589,887 | 23,903,545 |
Gross Profit | 774,158 | 785,174 | 1,831,774 | 1,112,263 | 1,481,361 | 4,269,857 |
Selling, General & Admin | 514,091 | 554,824 | 1,137,840 | 739,414 | 1,388,107 | 1,520,672 |
Operating Expenses | 514,091 | 554,824 | 1,137,840 | 739,414 | 1,388,107 | 1,520,672 |
Operating Income | 260,067 | 230,350 | 693,934 | 372,849 | 93,253 | 2,749,185 |
Interest Expense | -217,728 | -219,642 | -207,841 | -292,680 | -262,466 | -182,427 |
Interest & Investment Income | 111,032 | 109,999 | 28,352 | 18,761 | 28,836 | 15,154 |
Currency Exchange Gain (Loss) | 54,952 | 6,309 | 42,517 | 77,004 | 33,044 | 30,261 |
Other Non Operating Income (Expenses) | 121,615 | 113,827 | 1,209 | 1,376 | 419.66 | -50,145 |
EBT Excluding Unusual Items | 329,938 | 240,843 | 558,170 | 177,311 | -106,913 | 2,562,029 |
Pretax Income | 329,938 | 240,843 | 558,170 | 177,311 | -106,913 | 2,562,029 |
Income Tax Expense | 71,386 | 43,747 | 105,162 | 59,902 | 17,772 | 336,768 |
Earnings From Continuing Operations | 258,552 | 197,096 | 453,008 | 117,409 | -124,685 | 2,225,261 |
Minority Interest in Earnings | 2,345 | 25.93 | - | - | - | - |
Net Income | 260,897 | 197,122 | 453,008 | 117,409 | -124,685 | 2,225,261 |
Preferred Dividends & Other Adjustments | 3,942 | 3,942 | 27,180 | 4,696 | - | 69,470 |
Net Income to Common | 256,955 | 193,180 | 425,828 | 112,712 | -124,685 | 2,155,791 |
Net Income Growth | 116.36% | -54.63% | 277.80% | - | - | 652.69% |
Shares Outstanding (Basic) | 492 | 470 | 348 | 348 | 347 | 337 |
Shares Outstanding (Diluted) | 492 | 470 | 348 | 348 | 347 | 337 |
Shares Change | -0.00% | 35.16% | - | 0.02% | 3.20% | -0.18% |
EPS (Basic) | 521.92 | 411.27 | 1225.31 | 324.33 | -358.85 | 6403.11 |
EPS (Diluted) | 521.58 | 410.91 | 1225.31 | 324.33 | -359.09 | 6403.03 |
EPS Growth | 116.21% | -66.47% | 277.80% | - | - | 654.08% |
Free Cash Flow | -555,462 | -2,103,820 | -1,444,393 | 138,326 | -1,039,081 | -453,340 |
Free Cash Flow Per Share | -1128.24 | -4478.93 | -4156.23 | 398.03 | -2990.53 | -1346.51 |
Dividend Per Share | - | - | - | - | - | 631.313 |
Dividend Growth | - | - | - | - | - | 300.00% |
Gross Margin | 5.41% | 5.30% | 8.89% | 5.98% | 6.42% | 15.16% |
Operating Margin | 1.82% | 1.56% | 3.37% | 2.00% | 0.40% | 9.76% |
Profit Margin | 1.79% | 1.31% | 2.07% | 0.61% | -0.54% | 7.65% |
Free Cash Flow Margin | -3.88% | -14.21% | -7.01% | 0.74% | -4.50% | -1.61% |
EBITDA | 627,294 | 591,005 | 1,064,104 | 748,676 | 471,033 | 3,128,019 |
EBITDA Margin | 4.38% | 3.99% | 5.16% | 4.03% | 2.04% | 11.10% |
D&A For EBITDA | 367,227 | 360,656 | 370,170 | 375,827 | 377,779 | 378,834 |
EBIT | 260,067 | 230,350 | 693,934 | 372,849 | 93,253 | 2,749,185 |
EBIT Margin | 1.82% | 1.56% | 3.37% | 2.00% | 0.40% | 9.76% |
Effective Tax Rate | 21.64% | 18.16% | 18.84% | 33.78% | - | 13.15% |
Revenue as Reported | 14,321,119 | 14,808,145 | 20,609,022 | 18,595,974 | 23,071,247 | 28,173,402 |