Doan Xa Port JSC (HNX:DXP)
Vietnam · Delayed Price · Currency is VND 14,400
+100 (0.70%)
At close: Aug 13, 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 | Jun '26 Jun 30, 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 |
| 1,026,379 | 702,239 | 681,741 | 410,676 | 107,826 | 87,067 | |
Revenue Growth | 41.68% | 3.01% | 66.00% | 280.87% | 23.84% | -18.91% |
Cost of Revenue | 732,710 | 524,097 | 600,167 | 347,450 | 59,130 | 51,295 |
Gross Profit | 293,669 | 178,142 | 81,574 | 63,225 | 48,697 | 35,771 |
Selling, General & Admin | 76,566 | 53,876 | 23,959 | 14,739 | 18,226 | 16,951 |
Operating Expenses | 76,566 | 53,876 | 23,959 | 14,739 | 18,226 | 16,951 |
Operating Income | 217,103 | 124,266 | 57,615 | 48,486 | 30,470 | 18,821 |
Interest Expense | -25,589 | -8,545 | -2,433 | - | - | - |
Interest & Investment Income | 29,014 | 29,014 | 15,987 | 17,288 | 21,890 | 44,664 |
Earnings From Equity Investments | 4,335 | 4,335 | - | - | - | - |
Currency Exchange Gain (Loss) | 398.62 | 398.62 | -4,299 | 1,853 | - | - |
Other Non Operating Income (Expenses) | 6,528 | 70.51 | -28.3 | 236.27 | -7,234 | -563.85 |
EBT Excluding Unusual Items | 231,789 | 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 | 234,724 | 152,474 | 67,057 | 69,825 | 45,127 | 62,921 |
Income Tax Expense | 46,029 | 29,623 | 13,274 | 13,819 | 10,482 | 8,745 |
Earnings From Continuing Operations | 188,695 | 122,851 | 53,783 | 56,006 | 34,645 | 54,176 |
Minority Interest in Earnings | -458.05 | -216.98 | - | - | - | - |
Net Income | 188,237 | 122,634 | 53,783 | 56,006 | 34,645 | 54,176 |
Preferred Dividends & Other Adjustments | - | - | 2,750 | 1,904 | - | - |
Net Income to Common | 188,237 | 122,634 | 51,033 | 54,102 | 34,645 | 54,176 |
Net Income Growth | 133.81% | 140.30% | -5.67% | 56.16% | -36.05% | -4.42% |
Shares Outstanding (Basic) | 60 | 60 | 60 | 48 | 32 | 31 |
Shares Outstanding (Diluted) | 60 | 60 | 60 | 54 | 32 | 31 |
Shares Change | 0.02% | - | 11.73% | 65.45% | 4.99% | -0.03% |
EPS (Basic) | 3141.47 | 2046.96 | 851.83 | 1135.95 | 1069.02 | 1755.05 |
EPS (Diluted) | 3141.47 | 2046.96 | 851.83 | 1009.00 | 1069.02 | 1755.05 |
EPS Growth | 133.77% | 140.30% | -15.58% | -5.62% | -39.09% | -4.40% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -514,930 | -169,416 | -118,160 | 144,386 | 17,822 | 8,386 |
Free Cash Flow Per Share | -8593.63 | -2827.84 | -1972.29 | 2692.79 | 549.92 | 271.66 |
Dividend Per Share | - | - | 500.000 | - | 454.546 | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 28.61% | 25.37% | 11.97% | 15.39% | 45.16% | 41.09% |
Operating Margin | 21.15% | 17.70% | 8.45% | 11.81% | 28.26% | 21.62% |
Profit Margin | 18.34% | 17.46% | 7.49% | 13.17% | 32.13% | 62.22% |
Free Cash Flow Margin | -50.17% | -24.13% | -17.33% | 35.16% | 16.53% | 9.63% |
EBITDA | 247,665 | 136,149 | 61,390 | 51,428 | 33,678 | 24,117 |
EBITDA Margin | 24.13% | 19.39% | 9.01% | 12.52% | 31.23% | 27.70% |
D&A For EBITDA | 30,561 | 11,884 | 3,775 | 2,942 | 3,208 | 5,296 |
EBIT | 217,103 | 124,266 | 57,615 | 48,486 | 30,470 | 18,821 |
EBIT Margin | 21.15% | 17.70% | 8.45% | 11.81% | 28.26% | 21.62% |
Effective Tax Rate | 19.61% | 19.43% | 19.79% | 19.79% | 23.23% | 13.90% |
Revenue as Reported | 1,026,379 | 702,239 | 681,741 | 410,676 | 107,826 | 87,067 |