Da Nang Education Development and Investment JSC (HNX:DAD)
Vietnam · Delayed Price · Currency is VND 18,000
-900 (-4.76%)
At close: Aug 15, 2025
HNX:DAD 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 2019 | FY 2018 | FY 2017 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | Dec '17 Dec 31, 2017 | 2020 |
| 481,605 | 500,006 | 439,810 | 171,951 | 136,292 | 133,495 | Upgrade | |
Revenue Growth (YoY) | 205.28% | 13.69% | 155.78% | 26.16% | 2.10% | 5.94% | Upgrade |
Cost of Revenue | 405,718 | 421,213 | 358,569 | 117,577 | 95,846 | 89,417 | Upgrade |
Gross Profit | 75,886 | 78,792 | 81,241 | 54,374 | 40,446 | 44,078 | Upgrade |
Selling, General & Admin | 65,292 | 66,453 | 64,277 | 35,609 | 27,419 | 26,446 | Upgrade |
Operating Expenses | 65,292 | 66,453 | 64,277 | 35,609 | 27,419 | 26,446 | Upgrade |
Operating Income | 10,595 | 12,339 | 16,964 | 18,765 | 13,027 | 17,632 | Upgrade |
Interest Expense | -422.94 | -440.18 | -374.98 | -750.57 | -399.58 | -516.8 | Upgrade |
Interest & Investment Income | 5,680 | 4,568 | 2,668 | 1,970 | 1,613 | 1,077 | Upgrade |
Other Non Operating Income (Expenses) | -958.8 | -955.65 | -1,098 | -2,773 | 1,807 | -6,481 | Upgrade |
EBT Excluding Unusual Items | 14,893 | 15,512 | 18,158 | 17,212 | 16,048 | 11,711 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | 365 | - | - | - | Upgrade |
Pretax Income | 14,893 | 15,512 | 18,523 | 17,212 | 16,048 | 11,711 | Upgrade |
Income Tax Expense | 4,016 | 4,111 | 4,407 | 3,848 | 3,368 | 2,351 | Upgrade |
Net Income | 10,877 | 11,401 | 14,116 | 13,364 | 12,680 | 9,360 | Upgrade |
Preferred Dividends & Other Adjustments | 2,850 | 2,850 | 3,529 | - | - | - | Upgrade |
Net Income to Common | 8,027 | 8,550 | 10,587 | 13,364 | 12,680 | 9,360 | Upgrade |
Net Income Growth | -15.25% | -19.24% | 5.63% | 5.39% | 35.47% | -29.34% | Upgrade |
Shares Outstanding (Basic) | 4 | 5 | 5 | 6 | 6 | 6 | Upgrade |
Shares Outstanding (Diluted) | 4 | 5 | 5 | 6 | 6 | 6 | Upgrade |
Shares Change (YoY) | -34.16% | - | -18.91% | -0.54% | -0.82% | 6.27% | Upgrade |
EPS (Basic) | 1876.87 | 1835.18 | 2272.27 | 2326.00 | 2195.00 | 1607.00 | Upgrade |
EPS (Diluted) | 1876.68 | 1835.00 | 2272.00 | 2326.00 | 2195.00 | 1607.00 | Upgrade |
EPS Growth | -5.02% | -19.23% | -2.32% | 5.97% | 36.59% | -33.51% | Upgrade |
Free Cash Flow | 47,997 | 18,797 | 7,962 | 4,785 | 11,132 | 8,150 | Upgrade |
Free Cash Flow Per Share | 11223.28 | 4034.30 | 1708.96 | 832.78 | 1926.96 | 1399.17 | Upgrade |
Dividend Per Share | 2000.000 | 2000.000 | - | - | - | - | Upgrade |
Gross Margin | 15.76% | 15.76% | 18.47% | 31.62% | 29.68% | 33.02% | Upgrade |
Operating Margin | 2.20% | 2.47% | 3.86% | 10.91% | 9.56% | 13.21% | Upgrade |
Profit Margin | 1.67% | 1.71% | 2.41% | 7.77% | 9.30% | 7.01% | Upgrade |
Free Cash Flow Margin | 9.97% | 3.76% | 1.81% | 2.78% | 8.17% | 6.11% | Upgrade |
EBITDA | 12,250 | 14,087 | 18,811 | - | - | - | Upgrade |
EBITDA Margin | 2.54% | 2.82% | 4.28% | - | - | - | Upgrade |
D&A For EBITDA | 1,655 | 1,748 | 1,847 | - | - | - | Upgrade |
EBIT | 10,595 | 12,339 | 16,964 | 18,765 | 13,027 | 17,632 | Upgrade |
EBIT Margin | 2.20% | 2.47% | 3.86% | 10.91% | 9.56% | 13.21% | Upgrade |
Effective Tax Rate | 26.97% | 26.50% | 23.79% | 22.36% | 20.99% | 20.07% | Upgrade |
Revenue as Reported | 481,605 | 500,006 | 439,810 | 171,951 | 136,292 | 133,495 | Upgrade |
Updated Jan 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.