International Gas Product Shipping JSC (HOSE: GSP)
Vietnam
· Delayed Price · Currency is VND 15,100
+800 (5.59%)
At close: Jan 17, 2025
HOSE: GSP 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 | 2019 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2017 |
| Revenue | 2,247,004 | 2,247,004 | 1,765,168 | 1,844,793 | 1,631,605 | 1,547,235 | Upgrade
|
| Revenue Growth (YoY) | 27.30% | 27.30% | -4.32% | 13.07% | 5.45% | 11.23% | Upgrade
|
| Cost of Revenue | 2,056,566 | 2,056,566 | 1,611,255 | 1,679,789 | 1,525,745 | 1,437,868 | Upgrade
|
| Gross Profit | 190,438 | 190,438 | 153,913 | 165,004 | 105,859 | 109,367 | Upgrade
|
| Selling, General & Admin | 74,235 | 74,235 | 54,973 | 57,102 | 42,012 | 45,016 | Upgrade
|
| Operating Expenses | 74,235 | 74,235 | 54,973 | 57,102 | 42,012 | 45,016 | Upgrade
|
| Operating Income | 116,203 | 116,203 | 98,940 | 107,902 | 63,847 | 64,351 | Upgrade
|
| Interest Expense | -28,105 | -28,105 | -35,523 | -26,549 | -9,243 | -9,314 | Upgrade
|
| Interest & Investment Income | - | - | 14,046 | 10,740 | 8,688 | 12,645 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | 4,429 | -283.55 | 4,389 | 1,637 | Upgrade
|
| Other Non Operating Income (Expenses) | 37,964 | 37,964 | 23,821 | 10,076 | 2,630 | 5,860 | Upgrade
|
| Pretax Income | 126,062 | 126,062 | 105,713 | 101,886 | 70,311 | 75,178 | Upgrade
|
| Income Tax Expense | 25,426 | 25,426 | 21,025 | 20,685 | 14,265 | 15,176 | Upgrade
|
| Net Income | 100,636 | 100,636 | 84,688 | 81,200 | 56,046 | 60,002 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | 5,928 | 5,684 | 2,942 | 4,200 | Upgrade
|
| Net Income to Common | 100,636 | 100,636 | 78,760 | 75,516 | 53,104 | 55,802 | Upgrade
|
| Net Income Growth | 18.83% | 18.83% | 4.29% | 44.88% | -6.59% | 14.49% | Upgrade
|
| Shares Outstanding (Basic) | 77 | 77 | 61 | 61 | 40 | 40 | Upgrade
|
| Shares Outstanding (Diluted) | 77 | 77 | 61 | 61 | 40 | 40 | Upgrade
|
| Shares Change (YoY) | 24.68% | 24.68% | - | 53.84% | 0.75% | - | Upgrade
|
| EPS (Basic) | 1315.00 | 1315.00 | 1283.16 | 1230.32 | 1330.98 | 1409.13 | Upgrade
|
| EPS (Diluted) | 1315.00 | 1315.00 | 1283.16 | 1230.32 | 1330.98 | 1409.13 | Upgrade
|
| EPS Growth | 2.48% | 2.48% | 4.29% | -7.56% | -5.55% | 13.21% | Upgrade
|
| Free Cash Flow | -129,144 | -129,144 | 204,355 | -153,660 | -282,258 | 137,854 | Upgrade
|
| Free Cash Flow Per Share | -1687.52 | -1687.52 | 3329.37 | -2503.44 | -7074.43 | 3481.17 | Upgrade
|
| Dividend Per Share | - | - | - | 909.091 | - | - | Upgrade
|
| Gross Margin | 8.48% | 8.48% | 8.72% | 8.94% | 6.49% | 7.07% | Upgrade
|
| Operating Margin | 5.17% | 5.17% | 5.61% | 5.85% | 3.91% | 4.16% | Upgrade
|
| Profit Margin | 4.48% | 4.48% | 4.46% | 4.09% | 3.25% | 3.61% | Upgrade
|
| Free Cash Flow Margin | -5.75% | -5.75% | 11.58% | -8.33% | -17.30% | 8.91% | Upgrade
|
| EBITDA | 245,552 | 245,552 | 218,038 | 201,262 | 126,720 | 117,533 | Upgrade
|
| EBITDA Margin | 10.93% | 10.93% | 12.35% | 10.91% | 7.77% | 7.60% | Upgrade
|
| D&A For EBITDA | 129,349 | 129,349 | 119,098 | 93,360 | 62,872 | 53,181 | Upgrade
|
| EBIT | 116,203 | 116,203 | 98,940 | 107,902 | 63,847 | 64,351 | Upgrade
|
| EBIT Margin | 5.17% | 5.17% | 5.61% | 5.85% | 3.91% | 4.16% | Upgrade
|
| Effective Tax Rate | 20.17% | 20.17% | 19.89% | 20.30% | 20.29% | 20.19% | Upgrade
|
| Revenue as Reported | 2,247,004 | 2,247,004 | 1,765,168 | 1,844,793 | 1,631,605 | 1,547,235 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.