Construction Joint Stock Company No. 1 (HNX:VC1)
Vietnam · Delayed Price · Currency is VND 13,400
+500 (3.88%)
At close: Nov 4, 2026
HNX:VC1 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 |
| 840,797 | 557,051 | 508,497 | 222,688 | 429,289 | 307,822 | |
Revenue Growth | 45.43% | 9.55% | 128.35% | -48.13% | 39.46% | -32.57% |
Cost of Revenue | 784,352 | 515,836 | 477,648 | 205,969 | 404,631 | 289,978 |
Gross Profit | 56,445 | 41,214 | 30,850 | 16,718 | 24,658 | 17,844 |
Selling, General & Admin | 35,626 | 23,612 | 12,368 | 1,338 | 7,261 | 2,792 |
Operating Expenses | 35,626 | 23,612 | 12,368 | 1,338 | 7,261 | 2,792 |
Operating Income | 20,819 | 17,602 | 18,482 | 15,381 | 17,397 | 15,052 |
Interest Expense | -11,185 | -8,126 | -10,237 | -9,397 | -12,094 | -12,400 |
Interest & Investment Income | 2,195 | 966.75 | 793.17 | 291.19 | 147.64 | 6,513 |
Currency Exchange Gain (Loss) | 0.44 | 0.44 | 1.37 | - | - | - |
Other Non Operating Income (Expenses) | -1,744 | -1,144 | -2,770 | -1,497 | 4,988 | -9.84 |
EBT Excluding Unusual Items | 10,086 | 9,300 | 6,269 | 4,778 | 10,438 | 9,156 |
Gain (Loss) on Sale of Investments | - | - | -105.31 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 118.18 | - | - |
Pretax Income | 10,086 | 9,300 | 6,164 | 4,896 | 10,438 | 9,156 |
Income Tax Expense | 3,584 | 3,238 | 2,576 | 2,276 | 2,394 | 2,222 |
Net Income | 6,502 | 6,063 | 3,588 | 2,621 | 8,045 | 6,933 |
Net Income to Common | 6,502 | 6,063 | 3,588 | 2,621 | 8,045 | 6,933 |
Net Income Growth | 79.08% | 68.97% | 36.91% | -67.42% | 16.03% | -41.12% |
Shares Outstanding (Basic) | 12 | 12 | 12 | 12 | 12 | 12 |
Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 12 | 12 |
Shares Change | 0.28% | - | - | -0.06% | 0.10% | 2.65% |
EPS (Basic) | 540.95 | 505.21 | 298.99 | 218.38 | 670.00 | 578.00 |
EPS (Diluted) | 540.95 | 505.21 | 298.99 | 218.38 | 670.00 | 578.00 |
EPS Growth | 78.59% | 68.97% | 36.91% | -67.41% | 15.92% | -42.64% |
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 | -292,346 | 72,905 | -26,775 | -3,689 | 18,469 | 22,397 |
Free Cash Flow Per Share | -24322.74 | 6075.43 | -2231.25 | -307.43 | 1538.17 | 1867.12 |
Gross Margin | 6.71% | 7.40% | 6.07% | 7.51% | 5.74% | 5.80% |
Operating Margin | 2.48% | 3.16% | 3.64% | 6.91% | 4.05% | 4.89% |
Profit Margin | 0.77% | 1.09% | 0.71% | 1.18% | 1.87% | 2.25% |
Free Cash Flow Margin | -34.77% | 13.09% | -5.27% | -1.66% | 4.30% | 7.28% |
EBITDA | 23,272 | 20,354 | 21,063 | 18,073 | 20,245 | 18,670 |
EBITDA Margin | 2.77% | 3.65% | 4.14% | 8.12% | 4.72% | 6.07% |
D&A For EBITDA | 2,453 | 2,752 | 2,581 | 2,692 | 2,848 | 3,618 |
EBIT | 20,819 | 17,602 | 18,482 | 15,381 | 17,397 | 15,052 |
EBIT Margin | 2.48% | 3.16% | 3.64% | 6.91% | 4.05% | 4.89% |
Effective Tax Rate | 35.53% | 34.81% | 41.79% | 46.48% | 22.93% | 24.27% |
Revenue as Reported | 840,797 | 557,051 | 508,497 | 222,688 | 429,289 | 307,822 |