Doan Xa Port JSC (HNX:DXP)
Vietnam · Delayed Price · Currency is VND 13,400
-200 (-1.47%)
At close: May 22, 2026
Doan Xa Port JSC 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 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 872,164 | 702,239 | 681,741 | 410,676 | 107,826 | 87,067 | |
Revenue Growth (YoY) | 16.71% | 3.01% | 66.00% | 280.87% | 23.84% | -18.91% |
Cost of Revenue | 635,414 | 524,097 | 600,167 | 347,450 | 59,130 | 51,295 |
Gross Profit | 236,751 | 178,142 | 81,574 | 63,225 | 48,697 | 35,771 |
Selling, General & Admin | 67,951 | 53,876 | 23,959 | 14,739 | 18,226 | 16,951 |
Operating Expenses | 67,951 | 53,876 | 23,959 | 14,739 | 18,226 | 16,951 |
Operating Income | 168,799 | 124,266 | 57,615 | 48,486 | 30,470 | 18,821 |
Interest Expense | -14,469 | -8,545 | -2,433 | - | - | - |
Interest & Investment Income | 31,897 | 29,014 | 15,987 | 17,288 | 21,890 | 44,664 |
Earnings From Equity Investments | 4,335 | 4,335 | - | - | - | - |
Currency Exchange Gain (Loss) | 0.46 | 398.62 | -4,299 | 1,853 | - | - |
Other Non Operating Income (Expenses) | 64.9 | 70.51 | -28.3 | 236.27 | -7,234 | -563.85 |
EBT Excluding Unusual Items | 190,628 | 149,539 | 66,842 | 67,863 | 45,127 | 62,921 |
Gain (Loss) on Sale of Investments | 1,435 | 1,435 | 214.93 | 1,962 | - | - |
Gain (Loss) on Sale of Assets | 1,500 | 1,500 | - | - | - | - |
Pretax Income | 193,563 | 152,474 | 67,057 | 69,825 | 45,127 | 62,921 |
Income Tax Expense | 37,841 | 29,623 | 13,274 | 13,819 | 10,482 | 8,745 |
Earnings From Continuing Operations | 155,721 | 122,851 | 53,783 | 56,006 | 34,645 | 54,176 |
Minority Interest in Earnings | -411.93 | -216.98 | - | - | - | - |
Net Income | 155,309 | 122,634 | 53,783 | 56,006 | 34,645 | 54,176 |
Preferred Dividends & Other Adjustments | - | - | 2,750 | 1,904 | - | - |
Net Income to Common | 155,309 | 122,634 | 51,033 | 54,102 | 34,645 | 54,176 |
Net Income Growth | 139.88% | 128.01% | -3.97% | 61.66% | -36.05% | -4.42% |
Shares Outstanding (Basic) | 60 | 60 | 60 | 48 | 32 | 31 |
Shares Outstanding (Diluted) | 60 | 60 | 60 | 54 | 32 | 31 |
Shares Change (YoY) | -0.09% | - | 11.73% | 65.45% | 4.99% | -0.03% |
EPS (Basic) | 2592.37 | 2046.96 | 851.83 | 1135.95 | 1069.02 | 1755.05 |
EPS (Diluted) | 2592.37 | 2046.96 | 851.83 | 1009.00 | 1069.02 | 1755.05 |
EPS Growth | 150.74% | 140.30% | -15.58% | -5.62% | -39.09% | -4.40% |
Free Cash Flow | -286,472 | -169,416 | -118,160 | 144,386 | 17,822 | 8,386 |
Free Cash Flow Per Share | -4781.69 | -2827.84 | -1972.29 | 2692.79 | 549.92 | 271.66 |
Dividend Per Share | - | - | 500.000 | - | 454.546 | - |
Gross Margin | 27.15% | 25.37% | 11.97% | 15.39% | 45.16% | 41.09% |
Operating Margin | 19.35% | 17.70% | 8.45% | 11.81% | 28.26% | 21.62% |
Profit Margin | 17.81% | 17.46% | 7.49% | 13.17% | 32.13% | 62.22% |
Free Cash Flow Margin | -32.85% | -24.13% | -17.33% | 35.16% | 16.53% | 9.63% |
EBITDA | 188,461 | 136,149 | 61,390 | 51,428 | 33,678 | 24,117 |
EBITDA Margin | 21.61% | 19.39% | 9.01% | 12.52% | 31.23% | 27.70% |
D&A For EBITDA | 19,661 | 11,884 | 3,775 | 2,942 | 3,208 | 5,296 |
EBIT | 168,799 | 124,266 | 57,615 | 48,486 | 30,470 | 18,821 |
EBIT Margin | 19.35% | 17.70% | 8.45% | 11.81% | 28.26% | 21.62% |
Effective Tax Rate | 19.55% | 19.43% | 19.79% | 19.79% | 23.23% | 13.90% |
Revenue as Reported | 872,164 | 702,239 | 681,741 | 410,676 | 107,826 | 87,067 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.