KIDO Group Corp. Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Dec'25

Sep'25

Jun'25

Mar'25

Dec'24

Sep'24

Jun'24

Net Sales

24,68,358.45

24,29,368.44

20,19,908.35

21,45,961.97

25,48,165.58

22,43,693.27

17,16,602.52

Other Operating Income

0.00

Total Operating income

24,68,358.45

24,29,368.44

20,19,908.35

21,45,961.97

25,48,165.58

22,43,693.27

17,16,602.52

Raw Material Cost

20,43,976.26

20,16,524.12

17,10,070.70

18,49,840.24

21,51,845.33

18,80,384.98

14,97,875.07

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

53,760.38

2,21,252.49

1,77,908.32

1,80,744.38

0.00

1,97,401.20

1,45,392.95

Power Cost

0.00

Manufacturing Expenses

69,330.38

50,991.62

51,409.72

53,123.54

45,210.07

32,077.96

28,761.81

Selling and Distribution Expenses

4,00,208.69

4,19,805.37

3,39,580.23

3,45,762.10

3,86,339.48

3,95,635.88

2,88,848.85

Other Expenses

-12,309.08

-27,224.41

-22,931.80

-23,386.79

-4,521.01

-22,947.92

-17,415.48

Total Expenditure (Excl Depreciation)

24,44,184.95

24,36,329.49

20,49,650.93

21,95,602.34

25,38,184.80

22,76,020.86

17,86,723.92

Operating Profit (PBDIT) excl Other Income

24173.5

-6961.1

-29742.600000000002

-49640.4

9980.800000000001

-32327.600000000002

-70121.40000000001

Other Income

6,09,124.34

1,30,862.76

2,35,326.94

55,777.30

69,830.43

79,791.70

1,09,346.57

Operating Profit (PBDIT)

6,92,847.67

2,20,198.21

2,97,021.26

68,670.19

1,51,632.97

1,28,682.76

1,07,610.89

Interest

69,330.38

50,991.62

51,409.72

53,123.54

45,210.07

32,077.96

28,761.81

Exceptional Items

0.00

Gross Profit (PBDT)

4,24,382.19

4,12,844.32

3,09,837.65

2,96,121.73

3,96,320.26

3,63,308.30

2,18,727.44

Depreciation

59,549.83

96,296.51

91,436.90

62,533.27

71,821.77

81,218.64

68,385.73

Profit Before Tax

5,63,780.10

72,910.09

1,54,174.63

-46,986.61

34,601.14

15,386.16

10,463.35

Tax

1,03,176.29

6,228.02

11,361.97

20,303.64

21,835.74

-6,109.83

-497.59

Provisions and contingencies

0.00

Profit After Tax

4,41,543.96

51,936.79

1,37,446.30

-75,490.40

1,624.29

24,394.35

1,762.88

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

4,41,543.96

51,936.79

1,37,446.30

-75,490.40

1,624.29

24,394.35

1,762.88

Share in Profit of Associates

0.00

Minority Interest

19,059.85

14,745.28

5,366.36

8,200.15

11,141.10

-2,898.36

9,198.07

Other related items

0.00

Consolidated Net Profit

4,60,603.80

66,682.07

1,42,812.66

-67,290.25

12,765.39

21,495.99

10,960.95

Equity Capital

0.00

Face Value

10000.0

Reserves

71,12,044.91

66,70,500.96

66,33,304.96

65,46,376.23

66,21,866.63

67,94,003.79

67,69,609.43

Earnings per share (EPS)

1524.0

179.21

474.27

-260.49

5.6

84.17

6.08

Diluted Earnings per share

1524.0

179.21

474.27

-260.49

5.6

84.17

6.08

Operating Profit Margin (Excl OI)

0.98%

-0.29%

-1.47%

-2.31%

0.39%

-1.44%

-4.08%

Gross Profit Margin

25.25%

6.97%

12.16%

0.72%

4.18%

4.31%

4.59%

PAT Margin

17.89%

2.14%

6.8%

-3.52%

0.06%

1.09%

0.1%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Dec 2025 is 1.60% vs 20.27% in Sep 2025

Consolidate Net Profit

QoQ Growth in quarter ended Dec 2025 is 590.75% vs -53.31% in Sep 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Dec 2025 is -6.28% vs 44.80% in Sep 2025

Interest

QoQ Growth in quarter ended Dec 2025 is 35.96% vs -0.81% in Sep 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Dec 2025 has improved from Sep 2025

Compare Quarterly Results Of KIDO Group Corp. With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(VND)

Change(%)

Net Sales

24,68,358.45

2,32,45,825.00

-2,07,77,466.55

-89.38%

Other Operating Income

0.00

Total Operating income

24,68,358.45

2,32,45,825.00

-2,07,77,466.55

-89.38%

Raw Material Cost

20,43,976.26

1,59,90,388.00

-1,39,46,411.74

-87.22%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

53,760.38

0.00

53,760.38

Power Cost

0.00

Manufacturing Expenses

69,330.38

16,04,397.00

-15,35,066.62

-95.68%

Selling and Distribution Expenses

4,00,208.69

47,13,565.00

-43,13,356.31

-91.51%

Other Expenses

-12,309.08

-1,60,439.70

1,48,130.62

92.33%

Total Expenditure (Excl Depreciation)

24,44,184.95

2,07,03,953.00

-1,82,59,768.05

-88.19%

Operating Profit (PBDIT) excl Other Income

24,173.50

2,541,872.00

-25,17,698.50

-99.05%

Other Income

6,09,124.34

17,29,902.00

-11,20,777.66

-64.79%

Operating Profit (PBDIT)

6,92,847.67

42,71,774.00

-35,78,926.33

-83.78%

Interest

69,330.38

16,04,397.00

-15,35,066.62

-95.68%

Exceptional Items

0.00

Gross Profit (PBDT)

4,24,382.19

72,55,437.00

-68,31,054.81

-94.15%

Depreciation

59,549.83

0.00

59,549.83

Profit Before Tax

5,63,780.10

26,67,377.00

-21,03,596.90

-78.86%

Tax

1,03,176.29

3,72,034.00

-2,68,857.71

-72.27%

Provisions and contingencies

0.00

Profit After Tax

4,41,543.96

14,73,959.00

-10,32,415.04

-70.04%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

4,41,543.96

14,73,959.00

-10,32,415.04

-70.04%

Share in Profit of Associates

0.00

Minority Interest

19,059.85

8,21,384.00

-8,02,324.15

-97.68%

Other related items

0.00

Consolidated Net Profit

4,60,603.80

22,95,343.00

-18,34,739.20

-79.93%

Equity Capital

0.00

Face Value

10,000.00

0.00

Reserves

71,12,044.91

3,53,48,156.00

-2,82,36,111.09

-79.88%

Earnings per share (EPS)

1,524.00

0.00

1,524.00

Diluted Earnings per share

1,524.00

0.00

1,524.00

Operating Profit Margin (Excl OI)

0.98%

10.93%

0.00

-9.95%

Gross Profit Margin

25.25%

11.47%

0.00

13.78%

PAT Margin

17.89%

6.34%

0.00

11.55%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 2,46,835.84 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 1.60% vs 20.27% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -3.13% vs 28.48% in Dec 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 46,060.38 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 590.75% vs -53.31% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 3,508.22% vs 102.35% in Dec 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 8,372.33 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is -6.28% vs 44.80% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 2.35% vs -57.70% in Dec 2024

Quarterly - Interest

Interest 6,933.04 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 35.96% vs -0.81% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 53.35% vs 8.34% in Dec 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 0.98%

in Dec 2025

Figures in %

QoQ Growth in quarter ended Dec 2025 has improved from Sep 2025

YoY Growth in quarter ended Dec 2025 has improved from Dec 2024