No Va Land Investment Group Corporation (HOSE:NVL)
Vietnam · Delayed Price · Currency is VND 10,250
-100 (-0.97%)
At close: Nov 3, 2026
HOSE:NVL 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 |
| 11,795,651 | 6,965,748 | 9,073,375 | 4,756,902 | 11,134,230 | 14,902,760 | |
Revenue Growth | 16.05% | -23.23% | 90.74% | -57.28% | -25.29% | 196.49% |
Cost of Revenue | 5,269,304 | 2,540,527 | 8,989,801 | 3,434,695 | 6,882,742 | 8,767,152 |
Gross Profit | 6,526,348 | 4,425,221 | 83,574 | 1,322,208 | 4,251,489 | 6,135,608 |
Selling, General & Admin | 1,840,847 | 1,900,924 | 1,983,909 | 1,782,201 | 2,496,342 | 2,782,555 |
Operating Expenses | 1,840,847 | 1,900,924 | 1,983,909 | 1,782,201 | 2,496,342 | 2,782,555 |
Operating Income | 4,685,501 | 2,524,297 | -1,900,335 | -459,993 | 1,755,147 | 3,353,053 |
Interest Expense | -4,047,056 | -2,939,192 | -3,737,542 | -2,607,846 | -3,421,972 | -2,316,812 |
Interest & Investment Income | 734,378 | 2,187,589 | 5,511,448 | 5,042,562 | 3,407,585 | 2,392,945 |
Earnings From Equity Investments | 48,653 | 22,164 | -6,155 | -151,539 | 3,623 | 284.22 |
Currency Exchange Gain (Loss) | -23,968 | -664,596 | -906,764 | -552,277 | -545,026 | 35,038 |
Other Non Operating Income (Expenses) | 4,918,014 | -74,197 | -1,259,472 | -48,890 | -148,429 | -1,277,147 |
EBT Excluding Unusual Items | 6,315,522 | 1,056,065 | -2,298,820 | 1,222,017 | 1,050,928 | 2,187,361 |
Gain (Loss) on Sale of Assets | 940,883 | 948,540 | 4,596 | 16,517 | 1,533,914 | 975,164 |
Other Unusual Items | 986,440 | 1,022,560 | -261,439 | 760,348 | 1,397,225 | 1,923,698 |
Pretax Income | 8,242,845 | 3,027,166 | -2,555,664 | 1,998,882 | 3,982,066 | 5,086,223 |
Income Tax Expense | 1,688,069 | 1,165,758 | 1,838,978 | 1,513,017 | 1,800,536 | 1,631,470 |
Earnings From Continuing Operations | 6,554,776 | 1,861,408 | -4,394,642 | 485,865 | 2,181,530 | 3,454,753 |
Minority Interest in Earnings | -340,120 | -117,666 | -2,060,138 | 119,714 | -19,459 | -230,066 |
Net Income | 6,214,656 | 1,743,741 | -6,454,780 | 605,578 | 2,162,071 | 3,224,687 |
Net Income to Common | 6,214,656 | 1,743,741 | -6,454,780 | 605,578 | 2,162,071 | 3,224,687 |
Net Income Growth | - | - | - | -71.99% | -32.95% | -17.72% |
Shares Outstanding (Basic) | 2,363 | 2,161 | 2,149 | 2,096 | 2,091 | 1,906 |
Shares Outstanding (Diluted) | 2,363 | 2,161 | 2,149 | 2,096 | 2,091 | 1,906 |
Shares Change | 8.62% | 0.59% | 2.50% | 0.27% | 9.68% | 9.16% |
EPS (Basic) | 2630.02 | 806.77 | -3003.94 | 288.87 | 1034.15 | 1691.69 |
EPS (Diluted) | 2629.67 | 806.51 | -3003.94 | 288.87 | 1034.15 | 1691.69 |
EPS Growth | - | - | - | -72.07% | -38.87% | -24.62% |
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 | -2,885,806 | -6,169,186 | -5,976,845 | -7,639,256 | -3,340,662 | 2,945,417 |
Free Cash Flow Per Share | -1221.26 | -2854.29 | -2781.52 | -3644.05 | -1597.89 | 1545.18 |
Gross Margin | 55.33% | 63.53% | 0.92% | 27.80% | 38.18% | 41.17% |
Operating Margin | 39.72% | 36.24% | -20.94% | -9.67% | 15.76% | 22.50% |
Profit Margin | 52.69% | 25.03% | -71.14% | 12.73% | 19.42% | 21.64% |
Free Cash Flow Margin | -24.46% | -88.56% | -65.87% | -160.59% | -30.00% | 19.76% |
EBITDA | 5,616,494 | 3,566,321 | -347,303 | 646,466 | 2,797,791 | 4,338,201 |
EBITDA Margin | 47.62% | 51.20% | -3.83% | 13.59% | 25.13% | 29.11% |
D&A For EBITDA | 930,993 | 1,042,024 | 1,553,032 | 1,106,459 | 1,042,644 | 985,148 |
EBIT | 4,685,501 | 2,524,297 | -1,900,335 | -459,993 | 1,755,147 | 3,353,053 |
EBIT Margin | 39.72% | 36.24% | -20.94% | -9.67% | 15.76% | 22.50% |
Effective Tax Rate | 20.48% | 38.51% | - | 75.69% | 45.22% | 32.08% |
Revenue as Reported | 11,795,651 | 6,965,748 | 9,073,375 | 4,756,902 | 11,134,230 | 14,902,760 |