Danang Airports Services Joint-Stock Company (HNX:MAS)
Vietnam
· Delayed Price · Currency is VND 35,000
0.00 (0.00%)
At close: May 12, 2025
HNX:MAS Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2019 | 2014 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '19 Dec 31, 2019 | 2014 - 2018 |
| Revenue | 176,517 | 177,231 | 145,321 | 104,849 | 45,086 | 248,650 | Upgrade
|
| Revenue Growth (YoY) | 21.47% | 21.96% | 38.60% | 132.55% | -81.87% | 5.62% | Upgrade
|
| Cost of Revenue | 145,140 | 145,256 | 120,218 | 90,726 | 52,918 | 202,846 | Upgrade
|
| Gross Profit | 31,377 | 31,976 | 25,103 | 14,123 | -7,832 | 45,803 | Upgrade
|
| Selling, General & Admin | 24,797 | 24,451 | 20,458 | 11,259 | 10,183 | 25,712 | Upgrade
|
| Operating Expenses | 24,797 | 24,451 | 20,458 | 11,259 | 10,183 | 25,712 | Upgrade
|
| Operating Income | 6,580 | 7,524 | 4,645 | 2,864 | -18,015 | 20,092 | Upgrade
|
| Interest Expense | -325.41 | -482.75 | -1,112 | -1,073 | -1,039 | -2,660 | Upgrade
|
| Interest & Investment Income | 312.97 | 311.87 | 64.49 | 14.88 | 49.3 | 23.62 | Upgrade
|
| Currency Exchange Gain (Loss) | -125.03 | -56.25 | -0.18 | - | - | 130.84 | Upgrade
|
| Other Non Operating Income (Expenses) | -190.47 | -460.49 | -491.79 | -579.75 | 4,167 | 504.33 | Upgrade
|
| EBT Excluding Unusual Items | 6,252 | 6,836 | 3,106 | 1,226 | -14,837 | 18,091 | Upgrade
|
| Gain (Loss) on Sale of Assets | 469.09 | 469.09 | 546.7 | - | - | 805.37 | Upgrade
|
| Pretax Income | 6,721 | 7,306 | 3,652 | 1,226 | -14,837 | 18,896 | Upgrade
|
| Income Tax Expense | - | - | - | - | - | 3,438 | Upgrade
|
| Net Income | 6,721 | 7,306 | 3,652 | 1,226 | -14,837 | 15,458 | Upgrade
|
| Preferred Dividends & Other Adjustments | 3,471 | 3,449 | 808 | - | - | 1,814 | Upgrade
|
| Net Income to Common | 3,250 | 3,857 | 2,844 | 1,226 | -14,837 | 13,644 | Upgrade
|
| Net Income Growth | 84.03% | 100.03% | 197.82% | - | - | 4.06% | Upgrade
|
| Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | 4 | Upgrade
|
| Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 | 4 | Upgrade
|
| Shares Change (YoY) | - | - | - | 0.24% | -0.24% | - | Upgrade
|
| EPS (Basic) | 761.60 | 903.74 | 666.48 | 287.36 | -3485.00 | 3197.00 | Upgrade
|
| EPS (Diluted) | 761.60 | 903.74 | 666.00 | 287.36 | -3485.00 | 3197.00 | Upgrade
|
| EPS Growth | 14.35% | 35.70% | 131.76% | - | - | 15.35% | Upgrade
|
| Free Cash Flow | 1,019 | 15,814 | 4,970 | -3,998 | -5,566 | 25,314 | Upgrade
|
| Free Cash Flow Per Share | 238.77 | 3705.60 | 1164.57 | -936.87 | -1307.34 | 5931.57 | Upgrade
|
| Gross Margin | 17.78% | 18.04% | 17.27% | 13.47% | -17.37% | 18.42% | Upgrade
|
| Operating Margin | 3.73% | 4.25% | 3.20% | 2.73% | -39.96% | 8.08% | Upgrade
|
| Profit Margin | 1.84% | 2.18% | 1.96% | 1.17% | -32.91% | 5.49% | Upgrade
|
| Free Cash Flow Margin | 0.58% | 8.92% | 3.42% | -3.81% | -12.35% | 10.18% | Upgrade
|
| EBITDA | 13,126 | 14,369 | 13,554 | 13,169 | -3,471 | 36,916 | Upgrade
|
| EBITDA Margin | 7.44% | 8.11% | 9.33% | 12.56% | -7.70% | 14.85% | Upgrade
|
| D&A For EBITDA | 6,546 | 6,845 | 8,909 | 10,305 | 14,544 | 16,824 | Upgrade
|
| EBIT | 6,580 | 7,524 | 4,645 | 2,864 | -18,015 | 20,092 | Upgrade
|
| EBIT Margin | 3.73% | 4.25% | 3.20% | 2.73% | -39.96% | 8.08% | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 18.20% | Upgrade
|
| Revenue as Reported | 176,517 | 177,231 | 145,321 | 104,849 | 45,086 | 248,650 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.