Danang Rubber JSC (HOSE:DRC)
Vietnam · Delayed Price · Currency is VND 10,000
-100 (-0.99%)
At close: Jul 24, 2026
Danang Rubber 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 | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
| 4,777,239 | 5,003,597 | 4,673,261 | 4,495,175 | 4,898,588 | 4,379,518 | |
Revenue Growth (YoY) | -2.36% | 7.07% | 3.96% | -8.24% | 11.85% | 20.10% |
Cost of Revenue | 3,982,277 | 4,326,117 | 3,933,320 | 3,846,521 | 4,087,849 | 3,632,392 |
Gross Profit | 794,961 | 677,481 | 739,941 | 648,653 | 810,739 | 747,126 |
Selling, General & Admin | 594,094 | 502,554 | 442,422 | 339,678 | 395,193 | 368,177 |
Operating Expenses | 594,094 | 502,554 | 442,422 | 339,678 | 395,193 | 368,177 |
Operating Income | 200,868 | 174,927 | 297,519 | 308,976 | 415,546 | 378,949 |
Interest Expense | -58,748 | -39,888 | -20,519 | -21,101 | -18,774 | -9,235 |
Interest & Investment Income | - | 2,314 | 9,467 | 16,003 | 22,709 | 13,081 |
Currency Exchange Gain (Loss) | 33,371 | 33,371 | 36,377 | 22,754 | 8,183 | 15,968 |
Other Non Operating Income (Expenses) | -15,872 | -20,584 | -22,269 | -20,072 | -42,745 | -33,932 |
EBT Excluding Unusual Items | 159,619 | 150,140 | 300,576 | 306,559 | 384,920 | 364,831 |
Gain (Loss) on Sale of Investments | 343.82 | 343.82 | 444.88 | 287.47 | 250.89 | 289.61 |
Gain (Loss) on Sale of Assets | 346.33 | 346.33 | - | - | 1,290 | 1.5 |
Other Unusual Items | -800 | -800 | -500 | 221.12 | - | -1,000 |
Pretax Income | 159,509 | 150,030 | 300,521 | 307,067 | 386,461 | 364,122 |
Income Tax Expense | 34,642 | 31,540 | 59,704 | 60,733 | 79,276 | 73,294 |
Net Income | 124,867 | 118,490 | 240,817 | 246,334 | 307,185 | 290,828 |
Preferred Dividends & Other Adjustments | - | - | - | - | 31,178 | 29,471 |
Net Income to Common | 124,867 | 118,490 | 240,817 | 246,334 | 276,007 | 261,357 |
Net Income Growth | -19.83% | -50.80% | -2.24% | -19.81% | 5.62% | 13.46% |
Shares Outstanding (Basic) | 155 | 154 | 154 | 154 | 154 | 154 |
Shares Outstanding (Diluted) | 155 | 154 | 154 | 154 | 154 | 154 |
Shares Change (YoY) | 0.04% | - | -0.00% | - | - | - |
EPS (Basic) | 808.19 | 767.28 | 1559.40 | 1595.12 | 1787.26 | 1692.39 |
EPS (Diluted) | 808.19 | 767.28 | 1559.40 | 1595.12 | 1787.26 | 1692.31 |
EPS Growth | -19.86% | -50.80% | -2.24% | -10.75% | 5.61% | 13.47% |
Free Cash Flow | 307,791 | 49,856 | -445,047 | 361,544 | 15,175 | -78,283 |
Free Cash Flow Per Share | 1992.14 | 322.84 | -2881.88 | 2341.15 | 98.27 | -506.91 |
Dividend Per Share | - | - | 846.154 | 923.077 | 1384.615 | 1307.692 |
Dividend Growth | - | - | -8.33% | -33.33% | 5.88% | 13.33% |
Gross Margin | 16.64% | 13.54% | 15.83% | 14.43% | 16.55% | 17.06% |
Operating Margin | 4.21% | 3.50% | 6.37% | 6.87% | 8.48% | 8.65% |
Profit Margin | 2.61% | 2.37% | 5.15% | 5.48% | 5.63% | 5.97% |
Free Cash Flow Margin | 6.44% | 1.00% | -9.52% | 8.04% | 0.31% | -1.79% |
EBITDA | 320,137 | 302,028 | 410,949 | 313,222 | 497,214 | 487,372 |
EBITDA Margin | 6.70% | 6.04% | 8.79% | 6.97% | 10.15% | 11.13% |
D&A For EBITDA | 119,270 | 127,101 | 113,430 | 4,246 | 81,668 | 108,423 |
EBIT | 200,868 | 174,927 | 297,519 | 308,976 | 415,546 | 378,949 |
EBIT Margin | 4.21% | 3.50% | 6.37% | 6.87% | 8.48% | 8.65% |
Effective Tax Rate | 21.72% | 21.02% | 19.87% | 19.78% | 20.51% | 20.13% |
Revenue as Reported | 4,777,239 | 5,003,597 | 4,673,261 | 4,495,175 | 4,898,588 | 4,379,518 |