Danang Housing Development JSC (HNX:NDX)
Vietnam
· Delayed Price · Currency is VND 4,600.00
+400.00 (9.52%)
At close: Apr 10, 2025
HNX:NDX Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 49,150 | 125,069 | 178,468 | 129,537 | 49,114 | Upgrade
|
| Revenue Growth (YoY) | -60.70% | -29.92% | 37.77% | 163.75% | -54.67% | Upgrade
|
| Cost of Revenue | 49,320 | 120,585 | 160,566 | 121,695 | 44,259 | Upgrade
|
| Gross Profit | -170.38 | 4,484 | 17,901 | 7,842 | 4,855 | Upgrade
|
| Selling, General & Admin | 3,519 | 3,184 | 6,513 | 3,672 | 2,963 | Upgrade
|
| Operating Expenses | 3,519 | 3,184 | 6,513 | 3,672 | 2,963 | Upgrade
|
| Operating Income | -3,690 | 1,300 | 11,388 | 4,170 | 1,892 | Upgrade
|
| Interest Expense | -2,717 | -2,858 | -1,703 | -2,069 | -1,407 | Upgrade
|
| Interest & Investment Income | 6,624 | 6,804 | 5,542 | 10,605 | 10,429 | Upgrade
|
| Other Non Operating Income (Expenses) | -6.75 | 16.76 | -3,233 | -6,079 | -633.54 | Upgrade
|
| EBT Excluding Unusual Items | 211.17 | 5,263 | 11,993 | 6,627 | 10,280 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.49 | - | - | - | - | Upgrade
|
| Pretax Income | 210.68 | 5,263 | 11,993 | 6,627 | 10,280 | Upgrade
|
| Income Tax Expense | 151.23 | 1,405 | 2,848 | 1,707 | 1,463 | Upgrade
|
| Earnings From Continuing Operations | 59.45 | 3,859 | 9,145 | 4,920 | 8,817 | Upgrade
|
| Minority Interest in Earnings | 93.5 | 307.55 | 384.41 | 577.94 | 89.76 | Upgrade
|
| Net Income | 152.94 | 4,166 | 9,530 | 5,498 | 8,907 | Upgrade
|
| Net Income to Common | 152.94 | 4,166 | 9,530 | 5,498 | 8,907 | Upgrade
|
| Net Income Growth | -96.33% | -56.28% | 73.33% | -38.28% | 9.88% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | - | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | - | Upgrade
|
| Shares Change (YoY) | 0.10% | -0.10% | -4.01% | - | - | Upgrade
|
| EPS (Basic) | 15.95 | 435.00 | 994.00 | 550.47 | - | Upgrade
|
| EPS (Diluted) | 15.95 | 435.00 | 994.00 | 550.47 | - | Upgrade
|
| EPS Growth | -96.33% | -56.24% | 80.57% | - | - | Upgrade
|
| Free Cash Flow | 8,451 | -25,329 | -16,294 | -27,454 | 4,223 | Upgrade
|
| Free Cash Flow Per Share | 881.45 | -2644.59 | -1699.54 | -2748.77 | - | Upgrade
|
| Dividend Per Share | - | 375.000 | - | 450.000 | - | Upgrade
|
| Gross Margin | -0.35% | 3.58% | 10.03% | 6.05% | 9.88% | Upgrade
|
| Operating Margin | -7.51% | 1.04% | 6.38% | 3.22% | 3.85% | Upgrade
|
| Profit Margin | 0.31% | 3.33% | 5.34% | 4.24% | 18.14% | Upgrade
|
| Free Cash Flow Margin | 17.19% | -20.25% | -9.13% | -21.19% | 8.60% | Upgrade
|
| EBITDA | 1,385 | 6,099 | 16,200 | - | - | Upgrade
|
| EBITDA Margin | 2.82% | 4.88% | 9.08% | - | - | Upgrade
|
| D&A For EBITDA | 5,075 | 4,799 | 4,812 | - | - | Upgrade
|
| EBIT | -3,690 | 1,300 | 11,388 | 4,170 | 1,892 | Upgrade
|
| EBIT Margin | -7.51% | 1.04% | 6.38% | 3.22% | 3.85% | Upgrade
|
| Effective Tax Rate | 71.78% | 26.69% | 23.75% | 25.76% | 14.23% | Upgrade
|
| Revenue as Reported | 49,150 | 125,069 | 178,468 | 129,537 | 49,114 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.