KIDO Group Corporation (HOSE:KDC)
Vietnam
· Delayed Price · Currency is VND 52,100
+100 (0.19%)
At close: Dec 5, 2025
KIDO Group 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 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 9,134,331 | 8,323,814 | 8,649,616 | 12,535,183 | 10,496,864 | 8,323,616 | Upgrade
|
| Revenue Growth (YoY) | 17.78% | -3.77% | -31.00% | 19.42% | 26.11% | 15.45% | Upgrade
|
| Cost of Revenue | 7,472,709 | 6,811,715 | 7,113,525 | 10,261,577 | 8,445,850 | 6,558,627 | Upgrade
|
| Gross Profit | 1,661,622 | 1,512,099 | 1,536,092 | 2,273,606 | 2,051,015 | 1,764,988 | Upgrade
|
| Selling, General & Admin | 1,737,826 | 1,590,837 | 1,603,503 | 1,855,188 | 1,439,313 | 1,466,167 | Upgrade
|
| Operating Expenses | 1,737,826 | 1,590,837 | 1,603,503 | 1,855,188 | 1,439,313 | 1,466,167 | Upgrade
|
| Operating Income | -76,203 | -78,738 | -67,411 | 418,419 | 611,701 | 298,821 | Upgrade
|
| Interest Expense | -190,099 | -133,286 | -243,512 | -235,491 | -180,437 | -127,696 | Upgrade
|
| Interest & Investment Income | 215,525 | 142,506 | 164,811 | 73,578 | 123,442 | 61,596 | Upgrade
|
| Earnings From Equity Investments | 200,335 | 150,352 | 75,292 | 104,079 | 110,471 | 171,986 | Upgrade
|
| Currency Exchange Gain (Loss) | 12,990 | 12,990 | 12,429 | 19,341 | 28,903 | 12,163 | Upgrade
|
| Other Non Operating Income (Expenses) | 27,742 | 9,363 | -748,292 | 4,386 | -6,896 | -794.01 | Upgrade
|
| EBT Excluding Unusual Items | 190,288 | 103,187 | -806,683 | 384,311 | 687,185 | 416,077 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 1,129,184 | 122,499 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 1,614 | 1,614 | 87.48 | 3,788 | 644.74 | - | Upgrade
|
| Pretax Income | 191,902 | 104,801 | 322,589 | 510,598 | 687,829 | 416,077 | Upgrade
|
| Income Tax Expense | 52,513 | 37,924 | 187,283 | 135,943 | 34,539 | 85,840 | Upgrade
|
| Earnings From Continuing Operations | 139,389 | 66,877 | 135,306 | 374,656 | 653,291 | 330,238 | Upgrade
|
| Minority Interest in Earnings | -55,592 | -29,566 | 7,997 | -12,055 | -62,889 | -126,505 | Upgrade
|
| Net Income | 83,797 | 37,311 | 143,304 | 362,600 | 590,402 | 203,733 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | 13,500 | 13,500 | 17,901 | 16,801 | Upgrade
|
| Net Income to Common | 83,797 | 37,311 | 129,804 | 349,100 | 572,501 | 186,932 | Upgrade
|
| Net Income Growth | - | -73.96% | -60.48% | -38.58% | 189.79% | 248.40% | Upgrade
|
| Shares Outstanding (Basic) | 293 | 269 | 258 | 257 | 231 | 227 | Upgrade
|
| Shares Outstanding (Diluted) | 293 | 269 | 258 | 257 | 231 | 227 | Upgrade
|
| Shares Change (YoY) | 12.83% | 4.15% | 0.48% | 11.53% | 1.54% | 0.40% | Upgrade
|
| EPS (Basic) | 286.29 | 138.60 | 502.20 | 1357.18 | 2482.29 | 823.01 | Upgrade
|
| EPS (Diluted) | 286.29 | 138.60 | 502.00 | 1357.00 | 2482.00 | 822.73 | Upgrade
|
| EPS Growth | - | -72.39% | -63.01% | -45.33% | 201.68% | 218.66% | Upgrade
|
| Free Cash Flow | -472,885 | 422,927 | 723,724 | -639,018 | -247,809 | -18,326 | Upgrade
|
| Free Cash Flow Per Share | -1615.62 | 1571.10 | 2800.05 | -2484.29 | -1074.47 | -80.68 | Upgrade
|
| Dividend Per Share | - | - | - | 5600.000 | 600.000 | 1454.545 | Upgrade
|
| Dividend Growth | - | - | - | 833.33% | -58.75% | - | Upgrade
|
| Gross Margin | 18.19% | 18.17% | 17.76% | 18.14% | 19.54% | 21.20% | Upgrade
|
| Operating Margin | -0.83% | -0.95% | -0.78% | 3.34% | 5.83% | 3.59% | Upgrade
|
| Profit Margin | 0.92% | 0.45% | 1.50% | 2.79% | 5.45% | 2.25% | Upgrade
|
| Free Cash Flow Margin | -5.18% | 5.08% | 8.37% | -5.10% | -2.36% | -0.22% | Upgrade
|
| EBITDA | 289,789 | 227,290 | 179,369 | 685,774 | 878,943 | 563,570 | Upgrade
|
| EBITDA Margin | 3.17% | 2.73% | 2.07% | 5.47% | 8.37% | 6.77% | Upgrade
|
| D&A For EBITDA | 365,992 | 306,028 | 246,780 | 267,356 | 267,242 | 264,749 | Upgrade
|
| EBIT | -76,203 | -78,738 | -67,411 | 418,419 | 611,701 | 298,821 | Upgrade
|
| EBIT Margin | -0.83% | -0.95% | -0.78% | 3.34% | 5.83% | 3.59% | Upgrade
|
| Effective Tax Rate | 27.36% | 36.19% | 58.06% | 26.62% | 5.02% | 20.63% | Upgrade
|
| Revenue as Reported | 9,134,331 | 8,323,814 | 8,649,616 | 12,535,183 | 10,496,864 | 8,323,616 | Upgrade
|
| Advertising Expenses | - | 198,124 | 204,743 | 230,771 | 165,569 | 160,708 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.