Real Estate 11 JSC (HNX:D11)
Vietnam flag Vietnam · Delayed Price · Currency is VND
10,500
-500 (-4.55%)
At close: Jul 23, 2025

Real Estate 11 JSC Income Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2021FY 2020FY 20192018 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '21 Dec '20 Dec '19 2018 - 2020
126,173106,29434,876298,506188,227397,428
Upgrade
Revenue Growth (YoY)
261.77%204.77%-88.32%58.59%-52.64%102.63%
Upgrade
Cost of Revenue
111,55690,28515,847223,191143,697354,345
Upgrade
Gross Profit
14,61716,00919,03075,31544,53143,083
Upgrade
Selling, General & Admin
11,13314,90910,99618,21812,24911,222
Upgrade
Operating Expenses
11,13314,90910,99618,21812,24911,222
Upgrade
Operating Income
3,4841,1008,03457,09732,28131,861
Upgrade
Interest Expense
-4,226-4,226-5,532-4,528-484.43-467.3
Upgrade
Interest & Investment Income
828.37828.37527.854,0797,9526,503
Upgrade
Other Non Operating Income (Expenses)
3,0314,14670.7649.51-35.1-4,418
Upgrade
EBT Excluding Unusual Items
3,1181,8493,10056,69839,71433,479
Upgrade
Gain (Loss) on Sale of Investments
2,9632,9632,639---
Upgrade
Pretax Income
6,0814,8125,73956,69839,71433,479
Upgrade
Income Tax Expense
1,235914.7999.0411,2665,5805,861
Upgrade
Net Income
4,8463,8974,74045,43134,13427,617
Upgrade
Preferred Dividends & Other Adjustments
754.54754.541,136---
Upgrade
Net Income to Common
4,0913,1423,60445,43134,13427,617
Upgrade
Net Income Growth
2.23%-17.79%-89.57%33.10%23.59%97.25%
Upgrade
Shares Outstanding (Basic)
777999
Upgrade
Shares Outstanding (Diluted)
777999
Upgrade
Shares Change (YoY)
-1.91%--16.15%-0.10%1.79%-3.68%
Upgrade
EPS (Basic)
568.37428.23491.155191.073896.433208.93
Upgrade
EPS (Diluted)
568.14428.00491.005191.073896.433208.93
Upgrade
EPS Growth
15.71%-12.83%-90.54%33.23%21.43%104.79%
Upgrade
Free Cash Flow
27,321-18,11823,865-8,782-136,178134,219
Upgrade
Free Cash Flow Per Share
3795.54-2469.073252.19-1003.49-15545.0615595.33
Upgrade
Gross Margin
11.58%15.06%54.56%25.23%23.66%10.84%
Upgrade
Operating Margin
2.76%1.03%23.03%19.13%17.15%8.02%
Upgrade
Profit Margin
3.24%2.96%10.33%15.22%18.13%6.95%
Upgrade
Free Cash Flow Margin
21.65%-17.05%68.43%-2.94%-72.35%33.77%
Upgrade
EBITDA
5,7173,37612,29761,48134,75233,242
Upgrade
EBITDA Margin
4.53%3.18%35.26%20.60%18.46%8.36%
Upgrade
D&A For EBITDA
2,2342,2764,2644,3842,4701,381
Upgrade
EBIT
3,4841,1008,03457,09732,28131,861
Upgrade
EBIT Margin
2.76%1.03%23.03%19.13%17.15%8.02%
Upgrade
Effective Tax Rate
20.31%19.01%17.41%19.87%14.05%17.51%
Upgrade
Revenue as Reported
126,173106,29434,876298,506188,227397,428
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.