No Va Land Investment Group Corporation (HOSE:NVL)
Vietnam · Delayed Price · Currency is VND 13,800
+250 (1.85%)
At close: Oct 30, 2025
HOSE:NVL 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 10,176,492 | 9,073,375 | 4,756,902 | 11,134,230 | 14,902,760 | 5,026,358 | Upgrade | |
Revenue Growth (YoY) | 61.01% | 90.74% | -57.28% | -25.29% | 196.49% | -54.02% | Upgrade |
Cost of Revenue | 6,329,768 | 8,989,801 | 3,434,695 | 6,882,742 | 8,767,152 | 3,193,479 | Upgrade |
Gross Profit | 3,846,724 | 83,574 | 1,322,208 | 4,251,489 | 6,135,608 | 1,832,879 | Upgrade |
Selling, General & Admin | 1,982,026 | 1,983,909 | 1,782,201 | 2,496,342 | 2,782,555 | 1,454,204 | Upgrade |
Operating Expenses | 1,982,026 | 1,983,909 | 1,782,201 | 2,496,342 | 2,782,555 | 1,454,204 | Upgrade |
Operating Income | 1,864,698 | -1,900,335 | -459,993 | 1,755,147 | 3,353,053 | 378,675 | Upgrade |
Interest Expense | -3,498,701 | -3,737,542 | -2,607,846 | -3,421,972 | -2,316,812 | -1,103,018 | Upgrade |
Interest & Investment Income | 5,511,448 | 5,511,448 | 5,042,562 | 3,407,585 | 2,392,945 | 403,899 | Upgrade |
Earnings From Equity Investments | 613.32 | -6,155 | -151,539 | 3,623 | 284.22 | -2,553 | Upgrade |
Currency Exchange Gain (Loss) | -906,764 | -906,764 | -552,277 | -545,026 | 35,038 | -251,990 | Upgrade |
Other Non Operating Income (Expenses) | -3,209,212 | -1,259,472 | -48,890 | -148,429 | -1,277,147 | -305,134 | Upgrade |
EBT Excluding Unusual Items | -237,917 | -2,298,820 | 1,222,017 | 1,050,928 | 2,187,361 | -880,121 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 2,384,404 | Upgrade |
Gain (Loss) on Sale of Assets | 4,596 | 4,596 | 16,517 | 1,533,914 | 975,164 | 3,357,426 | Upgrade |
Other Unusual Items | -261,439 | -261,439 | 760,348 | 1,397,225 | 1,923,698 | -212,687 | Upgrade |
Pretax Income | -494,761 | -2,555,664 | 1,998,882 | 3,982,066 | 5,086,223 | 4,649,022 | Upgrade |
Income Tax Expense | 1,342,435 | 1,838,978 | 1,513,017 | 1,800,536 | 1,631,470 | 742,521 | Upgrade |
Earnings From Continuing Operations | -1,837,196 | -4,394,642 | 485,865 | 2,181,530 | 3,454,753 | 3,906,502 | Upgrade |
Minority Interest in Earnings | -1,995,273 | -2,060,138 | 119,714 | -19,459 | -230,066 | 12,570 | Upgrade |
Net Income | -3,832,469 | -6,454,780 | 605,578 | 2,162,071 | 3,224,687 | 3,919,072 | Upgrade |
Net Income to Common | -3,832,469 | -6,454,780 | 605,578 | 2,162,071 | 3,224,687 | 3,919,072 | Upgrade |
Net Income Growth | - | - | -71.99% | -32.95% | -17.72% | 14.21% | Upgrade |
Shares Outstanding (Basic) | 1,950 | 1,950 | 1,950 | 1,945 | 1,773 | 1,624 | Upgrade |
Shares Outstanding (Diluted) | 1,950 | 1,950 | 1,950 | 1,945 | 1,773 | 1,624 | Upgrade |
Shares Change (YoY) | 0.02% | - | 0.27% | 9.68% | 9.16% | -12.41% | Upgrade |
EPS (Basic) | -1965.02 | -3309.97 | 310.54 | 1111.71 | 1818.57 | 2412.65 | Upgrade |
EPS (Diluted) | -1965.05 | -3310.00 | 310.54 | 1111.71 | 1818.57 | 2412.65 | Upgrade |
EPS Growth | - | - | -72.07% | -38.87% | -24.62% | 21.39% | Upgrade |
Free Cash Flow | -9,034,339 | -5,976,845 | -7,639,256 | -3,340,662 | 2,945,417 | -3,684,875 | Upgrade |
Free Cash Flow Per Share | -4632.17 | -3064.88 | -3917.36 | -1717.73 | 1661.07 | -2268.47 | Upgrade |
Gross Margin | 37.80% | 0.92% | 27.80% | 38.18% | 41.17% | 36.46% | Upgrade |
Operating Margin | 18.32% | -20.94% | -9.67% | 15.76% | 22.50% | 7.53% | Upgrade |
Profit Margin | -37.66% | -71.14% | 12.73% | 19.42% | 21.64% | 77.97% | Upgrade |
Free Cash Flow Margin | -88.78% | -65.87% | -160.59% | -30.00% | 19.76% | -73.31% | Upgrade |
EBITDA | 3,324,432 | -355,140 | 646,466 | 2,797,791 | 4,338,201 | 1,376,939 | Upgrade |
EBITDA Margin | 32.67% | -3.91% | 13.59% | 25.13% | 29.11% | 27.39% | Upgrade |
D&A For EBITDA | 1,459,734 | 1,545,195 | 1,106,459 | 1,042,644 | 985,148 | 998,264 | Upgrade |
EBIT | 1,864,698 | -1,900,335 | -459,993 | 1,755,147 | 3,353,053 | 378,675 | Upgrade |
EBIT Margin | 18.32% | -20.94% | -9.67% | 15.76% | 22.50% | 7.53% | Upgrade |
Effective Tax Rate | - | - | 75.69% | 45.22% | 32.08% | 15.97% | Upgrade |
Revenue as Reported | 10,176,492 | 9,073,375 | 4,756,902 | 11,134,230 | 14,902,760 | 5,026,358 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.