Danang Housing Investment Development JSC (HNX:NDN)
Vietnam · Delayed Price · Currency is VND 7,600.00
0.00 (0.00%)
At close: Nov 3, 2026
HNX:NDN 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 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 38,500 | 26,564 | 55,617 | 435,757 | 3,424 | 509,427 | |
Revenue Growth | 38.08% | -52.24% | -87.24% | 12626.58% | -99.33% | -40.91% |
Cost of Revenue | 20,891 | 16,124 | 29,093 | 208,757 | 2,420 | 312,665 |
Gross Profit | 17,609 | 10,440 | 26,524 | 227,000 | 1,004 | 196,762 |
Selling, General & Admin | 11,034 | 10,615 | 14,257 | 19,096 | 10,335 | 21,186 |
Operating Expenses | 11,034 | 10,615 | 14,257 | 19,096 | 10,335 | 21,186 |
Operating Income | 6,575 | -175.24 | 12,266 | 207,904 | -9,332 | 175,577 |
Interest Expense | -67,555 | -3,277 | -4,301 | -3,103 | -85.89 | -6,800 |
Interest & Investment Income | - | 12,353 | 11,332 | 36,338 | 54,490 | 206,077 |
Earnings From Equity Investments | 677.15 | 2,411 | - | - | - | - |
Other Non Operating Income (Expenses) | -436.88 | -2,229 | -6,821 | -966.8 | -188,034 | -81,967 |
EBT Excluding Unusual Items | -60,740 | 9,083 | 12,477 | 240,171 | -142,962 | 292,887 |
Gain (Loss) on Sale of Investments | 106,014 | 178,773 | 29,500 | 19,582 | - | - |
Pretax Income | 47,248 | 187,856 | 41,976 | 259,753 | -142,962 | 292,887 |
Income Tax Expense | 7,207 | 18,106 | 5,800 | 41,607 | -1.13 | 57,195 |
Earnings From Continuing Operations | 40,041 | 169,749 | 36,176 | 218,146 | -142,961 | 235,693 |
Minority Interest in Earnings | 1,966 | 332.82 | - | - | - | - |
Net Income | 42,007 | 170,082 | 36,176 | 218,146 | -142,961 | 235,693 |
Preferred Dividends & Other Adjustments | 1,182 | 1,182 | 361.76 | - | - | - |
Net Income to Common | 40,825 | 168,900 | 35,814 | 218,146 | -142,961 | 235,693 |
Net Income Growth | -70.68% | 371.60% | -83.58% | - | - | -27.61% |
Shares Outstanding (Basic) | 72 | 72 | 72 | 72 | 72 | - |
Shares Outstanding (Diluted) | 72 | 72 | 72 | 72 | 72 | - |
Shares Change | 0.04% | - | - | -0.00% | - | - |
EPS (Basic) | 569.72 | 2357.04 | 499.79 | 3044.27 | -1995.00 | - |
EPS (Diluted) | 569.68 | 2357.00 | 499.79 | 3044.00 | -1995.00 | - |
EPS Growth | -70.69% | 371.59% | -83.58% | - | - | - |
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 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -227,869 | 211,804 | -127,127 | -266,911 | 36,323 | -629,677 |
Free Cash Flow Per Share | -3179.96 | 2955.77 | -1774.08 | -3724.80 | 506.89 | - |
Dividend Per Share | - | - | 500.000 | - | - | - |
Dividend Growth | - | - | -61.67% | - | - | - |
Gross Margin | 45.74% | 39.30% | 47.69% | 52.09% | 29.31% | 38.62% |
Operating Margin | 17.08% | -0.66% | 22.05% | 47.71% | -272.54% | 34.47% |
Profit Margin | 106.04% | 635.82% | 64.39% | 50.06% | -4175.26% | 46.27% |
Free Cash Flow Margin | -591.87% | 797.33% | -228.58% | -61.25% | 1060.85% | -123.61% |
EBITDA | 27,045 | 11,254 | 20,782 | 208,549 | - | - |
EBITDA Margin | 70.25% | 42.36% | 37.37% | 47.86% | - | - |
D&A For EBITDA | 20,470 | 11,429 | 8,516 | 644.91 | - | - |
EBIT | 6,575 | -175.24 | 12,266 | 207,904 | -9,332 | 175,577 |
EBIT Margin | 17.08% | -0.66% | 22.05% | 47.71% | -272.54% | 34.47% |
Effective Tax Rate | 15.25% | 9.64% | 13.82% | 16.02% | - | 19.53% |
Revenue as Reported | 38,500 | 26,564 | 55,617 | 435,757 | 3,424 | 509,427 |