VSC Green Logistics JSC (HNX:GIC)
Vietnam · Delayed Price · Currency is VND 10,900
0.00 (0.00%)
At close: Oct 29, 2026
VSC Green Logistics 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 | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 187,353 | 155,975 | 159,343 | 172,274 | 168,328 | 162,658 | |
Revenue Growth | 18.44% | -2.11% | -7.51% | 2.34% | 3.49% | - |
Cost of Revenue | 96,339 | 87,432 | 94,284 | 102,671 | 107,260 | 108,237 |
Gross Profit | 91,014 | 68,542 | 65,059 | 69,603 | 61,068 | 54,421 |
Selling, General & Admin | 69,429 | 51,547 | 46,580 | 52,681 | 44,174 | 28,901 |
Operating Expenses | 69,429 | 51,547 | 46,580 | 52,681 | 44,174 | 28,901 |
Operating Income | 21,585 | 16,996 | 18,479 | 16,922 | 16,894 | 25,520 |
Interest Expense | -25.58 | -25.58 | - | - | - | -161.6 |
Interest & Investment Income | 1,308 | 1,693 | 1,292 | 2,244 | 1,288 | 619.68 |
Other Non Operating Income (Expenses) | 554.2 | -15.97 | 264.08 | -61.12 | 298.38 | 128.04 |
EBT Excluding Unusual Items | 23,421 | 18,647 | 20,035 | 19,104 | 18,481 | 26,106 |
Gain (Loss) on Sale of Investments | -2,137 | -2,137 | -1,943 | -511.67 | - | - |
Pretax Income | 21,284 | 16,510 | 18,092 | 18,593 | 18,481 | 26,106 |
Income Tax Expense | 2,655 | 1,917 | 1,853 | 1,962 | 1,832 | 1,632 |
Net Income | 18,629 | 14,593 | 16,239 | 16,631 | 16,648 | 24,475 |
Preferred Dividends & Other Adjustments | - | - | 1,660 | 1,660 | - | - |
Net Income to Common | 18,629 | 14,593 | 14,579 | 14,971 | 16,648 | 24,475 |
Net Income Growth | 55.47% | 0.10% | -2.62% | -10.07% | -31.98% | - |
Shares Outstanding (Basic) | 25 | 13 | 13 | 13 | - | - |
Shares Outstanding (Diluted) | 25 | 13 | 13 | 13 | - | - |
Shares Change | 90.91% | - | - | - | - | - |
EPS (Basic) | 731.92 | 1094.57 | 1093.53 | 1122.95 | - | - |
EPS (Diluted) | 731.91 | 1094.55 | 1093.53 | 1122.73 | - | - |
EPS Growth | -18.56% | 0.09% | -2.60% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -162,135 | 29,386 | 21,829 | 43,877 | - | - |
Free Cash Flow Per Share | -6370.21 | 2204.18 | 1637.31 | 3291.10 | - | - |
Dividend Per Share | 500.000 | 500.000 | - | - | 909.091 | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 48.58% | 43.95% | 40.83% | 40.40% | 36.28% | 33.46% |
Operating Margin | 11.52% | 10.90% | 11.60% | 9.82% | 10.04% | 15.69% |
Profit Margin | 9.94% | 9.36% | 9.15% | 8.69% | 9.89% | 15.05% |
Free Cash Flow Margin | -86.54% | 18.84% | 13.70% | 25.47% | - | - |
EBITDA | 33,948 | 28,303 | 32,861 | 34,177 | 38,700 | - |
EBITDA Margin | 18.12% | 18.15% | 20.62% | 19.84% | 22.99% | - |
D&A For EBITDA | 12,363 | 11,308 | 14,383 | 17,255 | 21,806 | - |
EBIT | 21,585 | 16,996 | 18,479 | 16,922 | 16,894 | 25,520 |
EBIT Margin | 11.52% | 10.90% | 11.60% | 9.82% | 10.04% | 15.69% |
Effective Tax Rate | 12.47% | 11.61% | 10.24% | 10.55% | 9.92% | 6.25% |
Revenue as Reported | 187,353 | 155,975 | 159,343 | 172,274 | 168,328 | 162,658 |