Danh Khoi Group JSC (HNX:NRC)
Vietnam · Delayed Price · Currency is VND 5,800.00
0.00 (0.00%)
At close: Jan 28, 2026
Danh Khoi Group JSC 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 |
| 126,152 | 5,149 | 4,629 | 194,245 | 444,037 | 207,249 | |
Revenue Growth (YoY) | 2329.12% | 11.24% | -97.62% | -56.26% | 114.25% | -61.09% |
Cost of Revenue | 107,868 | 614.75 | 162.64 | 40,082 | 34,722 | 40,891 |
Gross Profit | 18,285 | 4,534 | 4,466 | 154,163 | 409,315 | 166,358 |
Selling, General & Admin | 560.97 | 81,704 | -9,916 | 176,231 | 157,769 | 112,070 |
Operating Expenses | 560.97 | 81,704 | -9,916 | 176,231 | 157,769 | 112,070 |
Operating Income | 17,724 | -77,170 | 14,382 | -22,068 | 251,545 | 54,288 |
Interest Expense | -49,488 | -53,295 | -51,837 | -60,299 | -10,163 | -4,903 |
Interest & Investment Income | 713.4 | 0.33 | 1.44 | 25,607 | 19.8 | 465.07 |
Earnings From Equity Investments | 464.57 | 590.16 | 1,377 | 998.06 | - | - |
Other Non Operating Income (Expenses) | -79,245 | -22,929 | -7,517 | -12,163 | 17,855 | 23,347 |
EBT Excluding Unusual Items | -109,832 | -152,803 | -43,594 | -67,926 | 259,256 | 73,197 |
Other Unusual Items | 15,518 | 15,518 | 83,316 | - | - | - |
Pretax Income | -94,314 | -137,284 | 39,722 | -67,926 | 259,256 | 73,197 |
Income Tax Expense | 1,499 | 12.15 | 27,823 | 4,876 | 64,464 | 10,996 |
Earnings From Continuing Operations | -95,812 | -137,297 | 11,900 | -72,802 | 194,792 | 62,201 |
Minority Interest in Earnings | -76.5 | 59.11 | 29.55 | 288.56 | 2,818 | -74.43 |
Net Income | -95,889 | -137,237 | 11,929 | -72,513 | 197,610 | 62,127 |
Preferred Dividends & Other Adjustments | - | - | -633.51 | - | - | - |
Net Income to Common | -95,889 | -137,237 | 12,563 | -72,513 | 197,610 | 62,127 |
Net Income Growth | - | - | - | - | 218.08% | -28.26% |
Shares Outstanding (Basic) | 93 | 93 | 93 | 88 | 78 | 37 |
Shares Outstanding (Diluted) | 93 | 93 | 93 | 88 | 78 | 37 |
Shares Change (YoY) | -0.86% | - | 4.97% | 12.41% | 112.93% | 104.62% |
EPS (Basic) | -1035.54 | -1482.08 | 135.67 | -822.00 | 2518.10 | 1685.71 |
EPS (Diluted) | -1035.54 | -1482.08 | 135.67 | -822.00 | 2518.10 | 1685.71 |
EPS Growth | - | - | - | - | 49.38% | -64.94% |
Free Cash Flow | 103,381 | 45,218 | 145,338 | 143,897 | -921,017 | -69,351 |
Free Cash Flow Per Share | 1116.45 | 488.33 | 1569.56 | 1631.20 | -11736.27 | -1881.73 |
Gross Margin | 14.49% | 88.06% | 96.49% | 79.36% | 92.18% | 80.27% |
Operating Margin | 14.05% | -1498.66% | 310.70% | -11.36% | 56.65% | 26.19% |
Profit Margin | -76.01% | -2665.20% | 271.40% | -37.33% | 44.50% | 29.98% |
Free Cash Flow Margin | 81.95% | 878.15% | 3139.87% | 74.08% | -207.42% | -33.46% |
EBITDA | 19,235 | -75,982 | 15,613 | -20,549 | 253,647 | 55,263 |
EBITDA Margin | 15.25% | - | 337.31% | -10.58% | 57.12% | 26.66% |
D&A For EBITDA | 1,511 | 1,188 | 1,232 | 1,519 | 2,102 | 975 |
EBIT | 17,724 | -77,170 | 14,382 | -22,068 | 251,545 | 54,288 |
EBIT Margin | 14.05% | - | 310.70% | -11.36% | 56.65% | 26.19% |
Effective Tax Rate | - | - | 70.04% | - | 24.87% | 15.02% |
Revenue as Reported | 126,152 | 5,149 | 4,629 | 194,245 | 444,037 | 207,249 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.