Mobile World Investment Corporation (HOSE:MWG)
Vietnam
· Delayed Price · Currency is VND 63,500
+2,700 (4.44%)
At close: May 13, 2025
Mobile World Investment 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 | Mar '25 Mar 31, 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 | 138,989,619 | 134,341,153 | 118,279,788 | 133,404,778 | 122,958,106 | 108,546,020 | Upgrade
|
| Revenue Growth (YoY) | 13.31% | 13.58% | -11.34% | 8.50% | 13.28% | 6.24% | Upgrade
|
| Cost of Revenue | 111,002,615 | 106,841,943 | 95,759,175 | 102,542,735 | 95,325,974 | 84,591,522 | Upgrade
|
| Gross Profit | 27,987,005 | 27,499,210 | 22,520,613 | 30,862,042 | 27,632,132 | 23,954,497 | Upgrade
|
| Selling, General & Admin | 23,343,412 | 23,415,605 | 22,084,362 | 24,217,866 | 21,737,563 | 18,738,231 | Upgrade
|
| Operating Expenses | 23,343,412 | 23,415,605 | 22,084,362 | 24,217,866 | 21,737,563 | 18,738,231 | Upgrade
|
| Operating Income | 4,643,593 | 4,083,605 | 436,251 | 6,644,177 | 5,894,569 | 5,216,267 | Upgrade
|
| Interest Expense | -1,192,871 | -1,137,236 | -1,447,718 | -1,362,144 | -674,428 | -594,004 | Upgrade
|
| Interest & Investment Income | 2,298,317 | 2,155,646 | 1,828,042 | 854,206 | 968,128 | 567,422 | Upgrade
|
| Earnings From Equity Investments | -20,981 | -44,596 | - | - | -2,211 | -3,707 | Upgrade
|
| Currency Exchange Gain (Loss) | 67,682 | -24,583 | -79,780 | 129,755 | -20,107 | 275.95 | Upgrade
|
| Other Non Operating Income (Expenses) | 136,783 | 168,680 | 253,616 | 291,386 | 284,728 | 223,481 | Upgrade
|
| EBT Excluding Unusual Items | 5,932,523 | 5,201,515 | 990,411 | 6,557,380 | 6,450,679 | 5,409,735 | Upgrade
|
| Gain (Loss) on Sale of Assets | -375,752 | -375,752 | -300,718 | -501,024 | - | - | Upgrade
|
| Other Unusual Items | -2,551 | - | - | - | 20,905 | - | Upgrade
|
| Pretax Income | 5,554,221 | 4,825,763 | 689,692 | 6,056,355 | 6,471,584 | 5,409,735 | Upgrade
|
| Income Tax Expense | 1,176,073 | 1,092,475 | 521,863 | 1,954,641 | 1,570,157 | 1,489,863 | Upgrade
|
| Earnings From Continuing Operations | 4,378,148 | 3,733,288 | 167,829 | 4,101,714 | 4,901,427 | 3,919,873 | Upgrade
|
| Minority Interest in Earnings | -12,780 | -11,420 | -159.76 | -1,951 | -2,557 | -2,105 | Upgrade
|
| Net Income | 4,365,368 | 3,721,868 | 167,669 | 4,099,763 | 4,898,869 | 3,917,768 | Upgrade
|
| Net Income to Common | 4,365,368 | 3,721,868 | 167,669 | 4,099,763 | 4,898,869 | 3,917,768 | Upgrade
|
| Net Income Growth | 316.21% | 2119.77% | -95.91% | -16.31% | 25.04% | 2.18% | Upgrade
|
| Shares Outstanding (Basic) | 1,462 | 1,462 | 1,463 | 1,459 | 1,441 | 1,381 | Upgrade
|
| Shares Outstanding (Diluted) | 1,462 | 1,462 | 1,463 | 1,459 | 1,441 | 1,381 | Upgrade
|
| Shares Change (YoY) | -0.05% | -0.06% | 0.24% | 1.27% | 4.37% | 4.00% | Upgrade
|
| EPS (Basic) | 2986.55 | 2545.92 | 114.63 | 2809.56 | 3399.93 | 2837.90 | Upgrade
|
| EPS (Diluted) | 2986.55 | 2545.92 | 114.63 | 2809.56 | 3399.93 | 2837.90 | Upgrade
|
| EPS Growth | 316.55% | 2121.01% | -95.92% | -17.36% | 19.80% | -1.75% | Upgrade
|
| Free Cash Flow | 5,720,766 | 8,213,585 | 2,912,444 | 3,510,939 | -4,805,486 | 6,881,071 | Upgrade
|
| Free Cash Flow Per Share | 3913.84 | 5618.46 | 1991.13 | 2406.04 | -3335.12 | 4984.41 | Upgrade
|
| Dividend Per Share | - | - | 500.000 | 500.000 | 500.000 | 166.667 | Upgrade
|
| Dividend Growth | - | - | - | - | 200.00% | -66.67% | Upgrade
|
| Gross Margin | 20.14% | 20.47% | 19.04% | 23.13% | 22.47% | 22.07% | Upgrade
|
| Operating Margin | 3.34% | 3.04% | 0.37% | 4.98% | 4.79% | 4.81% | Upgrade
|
| Profit Margin | 3.14% | 2.77% | 0.14% | 3.07% | 3.98% | 3.61% | Upgrade
|
| Free Cash Flow Margin | 4.12% | 6.11% | 2.46% | 2.63% | -3.91% | 6.34% | Upgrade
|
| EBITDA | 7,348,039 | 6,997,024 | 3,787,565 | 10,184,502 | 8,815,282 | 7,411,850 | Upgrade
|
| EBITDA Margin | 5.29% | 5.21% | 3.20% | 7.63% | 7.17% | 6.83% | Upgrade
|
| D&A For EBITDA | 2,704,446 | 2,913,419 | 3,351,314 | 3,540,325 | 2,920,714 | 2,195,583 | Upgrade
|
| EBIT | 4,643,593 | 4,083,605 | 436,251 | 6,644,177 | 5,894,569 | 5,216,267 | Upgrade
|
| EBIT Margin | 3.34% | 3.04% | 0.37% | 4.98% | 4.79% | 4.81% | Upgrade
|
| Effective Tax Rate | 21.17% | 22.64% | 75.67% | 32.27% | 24.26% | 27.54% | Upgrade
|
| Revenue as Reported | 4,648,467 | - | - | - | 122,958,106 | 108,546,020 | Upgrade
|
Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.