Da Nang Education Development and Investment JSC (HNX:DAD)
Vietnam · Delayed Price · Currency is VND 15,500
+600 (4.03%)
At close: May 18, 2026
HNX:DAD Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2019 | FY 2018 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 |
| 393,531 | 396,302 | 500,006 | 439,810 | 171,951 | 136,292 | |
Revenue Growth (YoY) | -18.29% | -20.74% | 13.69% | 155.78% | 26.16% | 2.10% |
Cost of Revenue | 324,626 | 328,382 | 421,213 | 358,569 | 117,577 | 95,846 |
Gross Profit | 68,905 | 67,919 | 78,792 | 81,241 | 54,374 | 40,446 |
Selling, General & Admin | 56,505 | 56,336 | 66,453 | 64,277 | 35,609 | 27,419 |
Operating Expenses | 56,505 | 56,336 | 66,453 | 64,277 | 35,609 | 27,419 |
Operating Income | 12,400 | 11,584 | 12,339 | 16,964 | 18,765 | 13,027 |
Interest Expense | - | - | -440.18 | -374.98 | -750.57 | -399.58 |
Interest & Investment Income | 3,112 | 3,717 | 4,568 | 2,668 | 1,970 | 1,613 |
Other Non Operating Income (Expenses) | -572.56 | -348.8 | -922.65 | -1,098 | -2,773 | 1,807 |
EBT Excluding Unusual Items | 14,939 | 14,952 | 15,545 | 18,158 | 17,212 | 16,048 |
Gain (Loss) on Sale of Investments | -1,452 | -1,452 | -33 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 365 | - | - |
Pretax Income | 13,487 | 13,500 | 15,512 | 18,523 | 17,212 | 16,048 |
Income Tax Expense | 3,078 | 3,056 | 4,111 | 4,407 | 3,848 | 3,368 |
Net Income | 10,410 | 10,444 | 11,401 | 14,116 | 13,364 | 12,680 |
Preferred Dividends & Other Adjustments | 2,089 | 2,089 | 2,850 | 3,529 | - | - |
Net Income to Common | 8,321 | 8,356 | 8,550 | 10,587 | 13,364 | 12,680 |
Net Income Growth | -4.29% | -8.39% | -19.24% | 5.63% | 5.39% | 35.47% |
Shares Outstanding (Basic) | 5 | 5 | 5 | 5 | 6 | 6 |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 5 | 6 | 6 |
Shares Change (YoY) | 20.00% | - | - | -18.91% | -0.54% | -0.82% |
EPS (Basic) | 1785.90 | 1793.34 | 1835.18 | 2272.27 | 2326.00 | 2195.00 |
EPS (Diluted) | 1785.56 | 1793.00 | 1835.00 | 2272.00 | 2326.00 | 2195.00 |
EPS Growth | 21.89% | -2.29% | -19.23% | -2.32% | 5.97% | 36.59% |
Free Cash Flow | -21,997 | -50,784 | 18,797 | 7,962 | 4,785 | 11,132 |
Free Cash Flow Per Share | -4721.23 | -10899.72 | 4034.30 | 1708.96 | 832.78 | 1926.96 |
Dividend Per Share | - | - | 2000.000 | - | - | - |
Gross Margin | 17.51% | 17.14% | 15.76% | 18.47% | 31.62% | 29.68% |
Operating Margin | 3.15% | 2.92% | 2.47% | 3.86% | 10.91% | 9.56% |
Profit Margin | 2.11% | 2.11% | 1.71% | 2.41% | 7.77% | 9.30% |
Free Cash Flow Margin | -5.59% | -12.81% | 3.76% | 1.81% | 2.78% | 8.17% |
EBITDA | 13,889 | 13,087 | 14,087 | 18,811 | - | - |
EBITDA Margin | 3.53% | 3.30% | 2.82% | 4.28% | - | - |
D&A For EBITDA | 1,488 | 1,503 | 1,748 | 1,847 | - | - |
EBIT | 12,400 | 11,584 | 12,339 | 16,964 | 18,765 | 13,027 |
EBIT Margin | 3.15% | 2.92% | 2.47% | 3.86% | 10.91% | 9.56% |
Effective Tax Rate | 22.82% | 22.63% | 26.50% | 23.79% | 22.36% | 20.99% |
Revenue as Reported | 393,531 | 396,302 | 500,006 | 439,810 | 171,951 | 136,292 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.