Danang Housing Development JSC (HNX:NDX)
Vietnam · Delayed Price · Currency is VND 5,800.00
+300.00 (5.45%)
At close: Oct 29, 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 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 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 139,971 | 75,007 | 48,574 | 114,224 | 178,468 | 129,537 | |
Revenue Growth | 157.61% | 54.42% | -57.48% | -36.00% | 37.77% | 163.75% |
Cost of Revenue | 124,677 | 68,784 | 48,744 | 109,778 | 160,566 | 121,695 |
Gross Profit | 15,294 | 6,224 | -170.38 | 4,446 | 17,901 | 7,842 |
Selling, General & Admin | 5,043 | 3,911 | 3,510 | 3,184 | 6,513 | 3,672 |
Operating Expenses | 5,043 | 3,911 | 3,510 | 3,184 | 6,513 | 3,672 |
Operating Income | 10,251 | 2,312 | -3,680 | 1,262 | 11,388 | 4,170 |
Interest Expense | -2,922 | -2,300 | -2,677 | -2,858 | -1,703 | -2,069 |
Interest & Investment Income | 7,568 | 6,854 | 6,584 | 6,804 | 5,542 | 10,605 |
Earnings From Equity Investments | -2,231 | -463.63 | - | - | - | - |
Other Non Operating Income (Expenses) | -21.53 | 529.33 | -6.87 | 3.09 | -3,233 | -6,079 |
EBT Excluding Unusual Items | 12,644 | 6,933 | 220.16 | 5,212 | 11,993 | 6,627 |
Gain (Loss) on Sale of Investments | -0.28 | 0.82 | 0.09 | 0.36 | - | - |
Pretax Income | 12,644 | 6,933 | 220.24 | 5,212 | 11,993 | 6,627 |
Income Tax Expense | 2,958 | 1,567 | 154.17 | 1,420 | 2,848 | 1,707 |
Earnings From Continuing Operations | 9,685 | 5,366 | 66.07 | 3,792 | 9,145 | 4,920 |
Minority Interest in Earnings | -33.68 | 29.55 | 91.1 | 321.13 | 384.41 | 577.94 |
Net Income | 9,652 | 5,396 | 157.18 | 4,113 | 9,530 | 5,498 |
Preferred Dividends & Other Adjustments | - | - | - | 189.58 | - | - |
Net Income to Common | 9,652 | 5,396 | 157.18 | 3,923 | 9,530 | 5,498 |
Net Income Growth | 86.54% | 3333.05% | -95.99% | -58.83% | 73.33% | -38.28% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Change | - | - | - | 0.00% | -4.01% | - |
EPS (Basic) | 1006.68 | 562.80 | 16.39 | 409.18 | 994.00 | 550.47 |
EPS (Diluted) | 1006.68 | 562.80 | 16.00 | 409.00 | 994.00 | 550.47 |
EPS Growth | 86.77% | 3417.53% | -96.09% | -58.85% | 80.57% | - |
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 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -719.61 | 973.5 | 8,571 | -25,329 | -16,294 | -27,454 |
Free Cash Flow Per Share | -75.06 | 101.54 | 894.00 | -2641.88 | -1699.54 | -2748.77 |
Dividend Per Share | 500.000 | 500.000 | - | 375.000 | - | 450.000 |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 10.93% | 8.30% | -0.35% | 3.89% | 10.03% | 6.05% |
Operating Margin | 7.32% | 3.08% | -7.58% | 1.10% | 6.38% | 3.22% |
Profit Margin | 6.89% | 7.19% | 0.32% | 3.44% | 5.34% | 4.24% |
Free Cash Flow Margin | -0.51% | 1.30% | 17.65% | -22.18% | -9.13% | -21.19% |
EBITDA | 14,165 | 7,388 | 1,395 | 6,061 | 16,200 | - |
EBITDA Margin | 10.12% | 9.85% | 2.87% | 5.31% | 9.08% | - |
D&A For EBITDA | 3,914 | 5,075 | 5,075 | 4,799 | 4,812 | - |
EBIT | 10,251 | 2,312 | -3,680 | 1,262 | 11,388 | 4,170 |
EBIT Margin | 7.32% | 3.08% | -7.58% | 1.10% | 6.38% | 3.22% |
Effective Tax Rate | 23.40% | 22.60% | 70.00% | 27.25% | 23.75% | 25.76% |
Revenue as Reported | 139,971 | 75,007 | 48,574 | 114,224 | 178,468 | 129,537 |