Danang Housing Development JSC (HNX:NDX)
Vietnam · Delayed Price · Currency is VND 6,200.00
0.00 (0.00%)
At close: Jan 30, 2026
HNX:NDX Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 54,335 | 48,574 | 114,224 | 178,468 | 129,537 | 49,114 | |
Revenue Growth (YoY) | 16.67% | -57.48% | -36.00% | 37.77% | 163.75% | -54.67% |
Cost of Revenue | 48,998 | 48,744 | 109,778 | 160,566 | 121,695 | 44,259 |
Gross Profit | 5,337 | -170.38 | 4,446 | 17,901 | 7,842 | 4,855 |
Selling, General & Admin | 3,509 | 3,510 | 3,184 | 6,513 | 3,672 | 2,963 |
Operating Expenses | 3,509 | 3,510 | 3,184 | 6,513 | 3,672 | 2,963 |
Operating Income | 1,828 | -3,680 | 1,262 | 11,388 | 4,170 | 1,892 |
Interest Expense | -2,230 | -2,677 | -2,858 | -1,703 | -2,069 | -1,407 |
Interest & Investment Income | 6,438 | 6,584 | 6,804 | 5,542 | 10,605 | 10,429 |
Other Non Operating Income (Expenses) | 523.1 | -6.87 | 3.09 | -3,233 | -6,079 | -633.54 |
EBT Excluding Unusual Items | 6,385 | 220.16 | 5,212 | 11,993 | 6,627 | 10,280 |
Gain (Loss) on Sale of Investments | 0.8 | 0.09 | 0.36 | - | - | - |
Pretax Income | 6,386 | 220.24 | 5,212 | 11,993 | 6,627 | 10,280 |
Income Tax Expense | 1,285 | 154.17 | 1,420 | 2,848 | 1,707 | 1,463 |
Earnings From Continuing Operations | 5,101 | 66.07 | 3,792 | 9,145 | 4,920 | 8,817 |
Minority Interest in Earnings | 73.17 | 91.1 | 321.13 | 384.41 | 577.94 | 89.76 |
Net Income | 5,174 | 157.18 | 4,113 | 9,530 | 5,498 | 8,907 |
Preferred Dividends & Other Adjustments | - | - | 189.58 | - | - | - |
Net Income to Common | 5,174 | 157.18 | 3,923 | 9,530 | 5,498 | 8,907 |
Net Income Growth | - | -96.18% | -56.84% | 73.33% | -38.28% | 9.88% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | - |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | - |
Shares Change (YoY) | -0.04% | - | 0.00% | -4.01% | - | - |
EPS (Basic) | 539.65 | 16.39 | 409.18 | 994.00 | 550.47 | - |
EPS (Diluted) | 539.00 | 16.00 | 409.00 | 994.00 | 550.47 | - |
EPS Growth | - | -96.09% | -58.85% | 80.57% | - | - |
Free Cash Flow | -3,555 | 8,571 | -25,329 | -16,294 | -27,454 | 4,223 |
Free Cash Flow Per Share | -370.77 | 894.00 | -2641.88 | -1699.54 | -2748.77 | - |
Dividend Per Share | - | - | 375.000 | - | 450.000 | - |
Gross Margin | 9.82% | -0.35% | 3.89% | 10.03% | 6.05% | 9.88% |
Operating Margin | 3.36% | -7.58% | 1.10% | 6.38% | 3.22% | 3.85% |
Profit Margin | 9.52% | 0.32% | 3.44% | 5.34% | 4.24% | 18.14% |
Free Cash Flow Margin | -6.54% | 17.65% | -22.18% | -9.13% | -21.19% | 8.60% |
EBITDA | 6,852 | 1,395 | 6,061 | 16,200 | - | - |
EBITDA Margin | 12.61% | 2.87% | 5.31% | 9.08% | - | - |
D&A For EBITDA | 5,023 | 5,075 | 4,799 | 4,812 | - | - |
EBIT | 1,828 | -3,680 | 1,262 | 11,388 | 4,170 | 1,892 |
EBIT Margin | 3.36% | -7.58% | 1.10% | 6.38% | 3.22% | 3.85% |
Effective Tax Rate | 20.12% | 70.00% | 27.25% | 23.75% | 25.76% | 14.23% |
Revenue as Reported | 54,335 | 48,574 | 114,224 | 178,468 | 129,537 | 49,114 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.