Danh Khoi Group JSC (HNX:NRC)
Vietnam flag Vietnam · Delayed Price · Currency is VND
6,600.00
+200.00 (3.13%)
At close: Sep 30, 2025

Danh Khoi Group JSC Income Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202017 - 2019
Period Ending
Jun '25 Dec '24 Jan '24 Dec '22 Dec '21 Dec '20 2017 - 2019
13,7995,1494,629194,245444,037207,249
Upgrade
Revenue Growth (YoY)
162.81%11.24%-97.62%-56.26%114.25%-61.09%
Upgrade
Cost of Revenue
1,351614.75162.6440,08234,72240,891
Upgrade
Gross Profit
12,4484,5344,466154,163409,315166,358
Upgrade
Selling, General & Admin
37,04181,704-9,916176,231157,769112,070
Upgrade
Operating Expenses
37,04181,704-9,916176,231157,769112,070
Upgrade
Operating Income
-24,593-77,17014,382-22,068251,54554,288
Upgrade
Interest Expense
-44,862-53,295-51,837-60,299-10,163-4,903
Upgrade
Interest & Investment Income
0.30.331.4425,60719.8465.07
Upgrade
Earnings From Equity Investments
3,117590.161,377998.06--
Upgrade
Other Non Operating Income (Expenses)
-75,797-22,929-7,517-12,16317,85523,347
Upgrade
EBT Excluding Unusual Items
-142,134-152,803-43,594-67,926259,25673,197
Upgrade
Other Unusual Items
15,51815,51883,316---
Upgrade
Pretax Income
-126,616-137,28439,722-67,926259,25673,197
Upgrade
Income Tax Expense
-4,53412.1527,8234,87664,46410,996
Upgrade
Earnings From Continuing Operations
-122,081-137,29711,900-72,802194,79262,201
Upgrade
Minority Interest in Earnings
31.9959.1129.55288.562,818-74.43
Upgrade
Net Income
-122,049-137,23711,929-72,513197,61062,127
Upgrade
Preferred Dividends & Other Adjustments
---633.51---
Upgrade
Net Income to Common
-122,049-137,23712,563-72,513197,61062,127
Upgrade
Net Income Growth
----218.08%-28.26%
Upgrade
Shares Outstanding (Basic)
939393887837
Upgrade
Shares Outstanding (Diluted)
939393887837
Upgrade
Shares Change (YoY)
-0.81%-4.97%12.41%112.93%104.62%
Upgrade
EPS (Basic)
-1318.06-1482.08135.67-822.002518.101685.71
Upgrade
EPS (Diluted)
-1318.06-1482.08135.67-822.002518.101685.71
Upgrade
EPS Growth
----49.38%-64.94%
Upgrade
Free Cash Flow
97,81945,218145,338143,897-921,017-69,351
Upgrade
Free Cash Flow Per Share
1056.39488.331569.561631.20-11736.27-1881.73
Upgrade
Gross Margin
90.21%88.06%96.49%79.36%92.18%80.27%
Upgrade
Operating Margin
-178.23%-1498.66%310.70%-11.36%56.65%26.19%
Upgrade
Profit Margin
-884.50%-2665.20%271.40%-37.33%44.50%29.98%
Upgrade
Free Cash Flow Margin
708.90%878.15%3139.87%74.08%-207.42%-33.46%
Upgrade
EBITDA
-23,480-75,98215,613-20,549253,64755,263
Upgrade
EBITDA Margin
-170.16%-337.31%-10.58%57.12%26.66%
Upgrade
D&A For EBITDA
1,1131,1881,2321,5192,102975
Upgrade
EBIT
-24,593-77,17014,382-22,068251,54554,288
Upgrade
EBIT Margin
-178.23%-310.70%-11.36%56.65%26.19%
Upgrade
Effective Tax Rate
--70.04%-24.87%15.02%
Upgrade
Revenue as Reported
13,7995,1494,629194,245444,037207,249
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.