Danh Khoi Group JSC (HNX:NRC)
Vietnam · Delayed Price · Currency is VND 5,900.00
0.00 (0.00%)
At close: Jun 5, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 101,700 | 91,608 | 5,149 | 4,629 | 194,245 | 444,037 | |
Revenue Growth (YoY) | 542.36% | 1679.06% | 11.24% | -97.62% | -56.26% | 114.25% |
Cost of Revenue | 87,930 | 73,171 | 614.75 | 162.64 | 40,082 | 34,722 |
Gross Profit | 13,771 | 18,437 | 4,534 | 4,466 | 154,163 | 409,315 |
Selling, General & Admin | -47,809 | -37,447 | 81,704 | -9,916 | 176,231 | 157,769 |
Operating Expenses | -47,809 | -37,447 | 81,704 | -9,916 | 176,231 | 157,769 |
Operating Income | 61,580 | 55,884 | -77,170 | 14,382 | -22,068 | 251,545 |
Interest Expense | -39,314 | -35,195 | -53,295 | -51,837 | -60,299 | -10,163 |
Interest & Investment Income | 1,259 | 1,259 | 0.33 | 1.44 | 25,607 | 19.8 |
Earnings From Equity Investments | -2,875 | -11.91 | 590.16 | 1,377 | 998.06 | - |
Other Non Operating Income (Expenses) | -2,009 | -11,419 | 46,071 | -7,517 | -12,163 | 17,855 |
EBT Excluding Unusual Items | 18,642 | 10,517 | -83,803 | -43,594 | -67,926 | 259,256 |
Other Unusual Items | - | - | -53,482 | 83,316 | - | - |
Pretax Income | 18,642 | 10,517 | -137,284 | 39,722 | -67,926 | 259,256 |
Income Tax Expense | 6,027 | 3,829 | 12.15 | 27,823 | 4,876 | 64,464 |
Earnings From Continuing Operations | 12,615 | 6,689 | -137,297 | 11,900 | -72,802 | 194,792 |
Minority Interest in Earnings | 2,094 | 2,129 | 59.11 | 29.55 | 288.56 | 2,818 |
Net Income | 14,709 | 8,818 | -137,237 | 11,929 | -72,513 | 197,610 |
Preferred Dividends & Other Adjustments | - | - | - | -633.51 | - | - |
Net Income to Common | 14,709 | 8,818 | -137,237 | 12,563 | -72,513 | 197,610 |
Net Income Growth | - | - | - | - | - | 218.08% |
Shares Outstanding (Basic) | 92 | 93 | 93 | 93 | 88 | 78 |
Shares Outstanding (Diluted) | 92 | 93 | 93 | 93 | 88 | 78 |
Shares Change (YoY) | -0.69% | - | - | 4.97% | 12.41% | 112.93% |
EPS (Basic) | 159.95 | 95.23 | -1482.08 | 135.67 | -822.00 | 2518.10 |
EPS (Diluted) | 159.71 | 95.00 | -1482.08 | 135.67 | -822.00 | 2518.10 |
EPS Growth | - | - | - | - | - | 49.38% |
Free Cash Flow | 607,507 | 44,417 | 45,218 | 145,338 | 143,897 | -921,017 |
Free Cash Flow Per Share | 6605.95 | 479.68 | 488.33 | 1569.56 | 1631.20 | -11736.27 |
Gross Margin | 13.54% | 20.13% | 88.06% | 96.49% | 79.36% | 92.18% |
Operating Margin | 60.55% | 61.00% | -1498.66% | 310.70% | -11.36% | 56.65% |
Profit Margin | 14.46% | 9.63% | -2665.20% | 271.40% | -37.33% | 44.50% |
Free Cash Flow Margin | 597.35% | 48.49% | 878.15% | 3139.87% | 74.08% | -207.42% |
EBITDA | 62,992 | 57,178 | -75,772 | 15,613 | -20,549 | 253,647 |
EBITDA Margin | 61.94% | 62.42% | - | 337.31% | -10.58% | 57.12% |
D&A For EBITDA | 1,412 | 1,294 | 1,397 | 1,232 | 1,519 | 2,102 |
EBIT | 61,580 | 55,884 | -77,170 | 14,382 | -22,068 | 251,545 |
EBIT Margin | 60.55% | 61.00% | - | 310.70% | -11.36% | 56.65% |
Effective Tax Rate | 32.33% | 36.40% | - | 70.04% | - | 24.87% |
Revenue as Reported | 101,700 | 91,608 | 5,149 | 4,629 | 194,245 | 444,037 |