Dat Xanh Group JSC (HOSE:DXG)
Vietnam flag Vietnam · Delayed Price · Currency is VND
14,250
+150 (1.06%)
At close: Apr 18, 2025

Dat Xanh Group JSC Income Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Revenue
4,795,4713,724,8265,511,71510,089,3852,890,654
Upgrade
Revenue Growth (YoY)
28.74%-32.42%-45.37%249.03%-50.28%
Upgrade
Cost of Revenue
2,489,8232,014,4442,541,6874,491,5921,016,048
Upgrade
Gross Profit
2,305,6481,710,3822,970,0285,597,7931,874,606
Upgrade
Selling, General & Admin
1,165,345976,5352,139,8052,885,1151,082,582
Upgrade
Operating Expenses
1,165,345976,5352,139,8052,885,1151,082,582
Upgrade
Operating Income
1,140,303733,847830,2232,712,677792,024
Upgrade
Interest Expense
-420,300-548,921-485,966-529,295-330,370
Upgrade
Interest & Investment Income
47,33075,58185,477123,26269,211
Upgrade
Earnings From Equity Investments
-38,421-112,3821,635325.04-10,584
Upgrade
Other Non Operating Income (Expenses)
1,381-22,982-32,347-40,807-51,594
Upgrade
EBT Excluding Unusual Items
730,293125,143399,0222,266,163468,686
Upgrade
Gain (Loss) on Sale of Investments
-47.68328,011365,605220,744-523,684
Upgrade
Gain (Loss) on Sale of Assets
--3,1913,4971,184
Upgrade
Other Unusual Items
---25,61580,704
Upgrade
Pretax Income
730,246453,153767,8182,516,01926,890
Upgrade
Income Tax Expense
276,818302,913234,111920,963200,960
Upgrade
Earnings From Continuing Operations
453,428150,240533,7071,595,056-174,070
Upgrade
Minority Interest in Earnings
-197,49321,743-318,837-437,796-321,676
Upgrade
Net Income
255,935171,983214,8691,157,260-495,745
Upgrade
Preferred Dividends & Other Adjustments
7,5775,4396,44634,718-
Upgrade
Net Income to Common
248,358166,544208,4231,122,543-495,745
Upgrade
Net Income Growth
48.81%-19.96%-81.43%--
Upgrade
Shares Outstanding (Basic)
705610606596596
Upgrade
Shares Outstanding (Diluted)
705612606605596
Upgrade
Shares Change (YoY)
15.05%1.07%0.09%1.58%11.27%
Upgrade
EPS (Basic)
352.49273.01343.951883.38-831.75
Upgrade
EPS (Diluted)
352.00273.01343.951873.22-832.00
Upgrade
EPS Growth
28.93%-20.63%-81.64%--
Upgrade
Free Cash Flow
-1,459,011-979,263-4,052,2651,186,928-869,366
Upgrade
Free Cash Flow Per Share
-2070.72-1598.97-6687.201960.46-1458.61
Upgrade
Gross Margin
48.08%45.92%53.89%55.48%64.85%
Upgrade
Operating Margin
23.78%19.70%15.06%26.89%27.40%
Upgrade
Profit Margin
5.18%4.47%3.78%11.13%-17.15%
Upgrade
Free Cash Flow Margin
-30.43%-26.29%-73.52%11.76%-30.08%
Upgrade
EBITDA
1,187,265815,672915,8842,782,127848,529
Upgrade
EBITDA Margin
24.76%21.90%16.62%27.57%29.35%
Upgrade
D&A For EBITDA
46,96281,82585,66169,44956,505
Upgrade
EBIT
1,140,303733,847830,2232,712,677792,024
Upgrade
EBIT Margin
23.78%19.70%15.06%26.89%27.40%
Upgrade
Effective Tax Rate
37.91%66.85%30.49%36.60%747.33%
Upgrade
Revenue as Reported
--5,511,71510,089,3852,890,654
Upgrade
Advertising Expenses
79,20665,650280,703168,2991,632
Upgrade
Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.