Vietnam Container Shipping Joint Stock Corporation (HOSE:VSC)
Vietnam · Delayed Price · Currency is VND 20,500
-100 (-0.49%)
At close: May 22, 2026
HOSE:VSC 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 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 3,383,952 | 3,205,512 | 2,787,913 | 2,180,945 | 2,007,397 | 1,892,131 | |
Revenue Growth (YoY) | 17.35% | 14.98% | 27.83% | 8.64% | 6.09% | 12.04% |
Cost of Revenue | 2,139,257 | 2,064,827 | 1,953,430 | 1,526,506 | 1,348,669 | 1,289,742 |
Gross Profit | 1,244,695 | 1,140,685 | 834,483 | 654,439 | 658,729 | 602,389 |
Selling, General & Admin | 496,284 | 459,863 | 335,401 | 226,950 | 184,585 | 129,439 |
Operating Expenses | 496,284 | 459,863 | 335,401 | 226,950 | 184,585 | 129,439 |
Operating Income | 748,411 | 680,822 | 499,083 | 427,490 | 474,144 | 472,949 |
Interest Expense | -359,599 | -274,513 | -167,149 | -170,447 | -1,105 | - |
Interest & Investment Income | 37,660 | 34,452 | 30,826 | 28,617 | 27,353 | 11,232 |
Earnings From Equity Investments | 193,540 | 121,568 | -3,532 | -17,960 | -19,723 | 4,441 |
Currency Exchange Gain (Loss) | -2,159 | - | - | - | -3,915 | - |
Other Non Operating Income (Expenses) | -87,948 | 10,827 | -895.8 | -2,570 | 889.4 | -6,640 |
EBT Excluding Unusual Items | 529,905 | 573,156 | 358,332 | 265,131 | 477,644 | 481,983 |
Gain (Loss) on Sale of Investments | 76,411 | 74,594 | 174,315 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | -731.68 | 708.76 |
Other Unusual Items | 11,967 | 11,967 | -8,069 | - | - | - |
Pretax Income | 640,398 | 681,831 | 524,578 | 265,131 | 476,913 | 482,691 |
Income Tax Expense | 156,414 | 156,287 | 90,039 | 66,109 | 83,774 | 68,889 |
Earnings From Continuing Operations | 483,984 | 525,544 | 434,539 | 199,022 | 393,139 | 413,803 |
Minority Interest in Earnings | -210,295 | -184,564 | -98,379 | -75,399 | -78,846 | -63,858 |
Net Income | 273,689 | 340,980 | 336,160 | 123,623 | 314,294 | 349,945 |
Preferred Dividends & Other Adjustments | - | - | 27,000 | 25,000 | 28,000 | 23,000 |
Net Income to Common | 273,689 | 340,980 | 309,160 | 98,623 | 286,294 | 326,945 |
Net Income Growth | -26.43% | 1.43% | 171.92% | -60.67% | -10.19% | 45.99% |
Shares Outstanding (Basic) | 374 | 372 | 302 | 179 | 173 | 90 |
Shares Outstanding (Diluted) | 374 | 372 | 302 | 179 | 173 | 90 |
Shares Change (YoY) | -0.00% | 23.16% | 68.30% | 3.84% | 92.60% | -0.00% |
EPS (Basic) | 731.06 | 917.74 | 1024.78 | 550.20 | 1658.50 | 3647.89 |
EPS (Diluted) | 731.06 | 917.74 | 1024.78 | 550.20 | 1658.50 | 3647.86 |
EPS Growth | -20.67% | -10.45% | 86.26% | -66.83% | -54.53% | 51.58% |
Free Cash Flow | -790,921 | -443,587 | -989.81 | 637,059 | 334,382 | 552,338 |
Free Cash Flow Per Share | -2112.67 | -1193.90 | -3.28 | 3554.02 | 1937.08 | 6162.72 |
Dividend Per Share | - | - | 500.000 | - | - | - |
Gross Margin | 36.78% | 35.59% | 29.93% | 30.01% | 32.81% | 31.84% |
Operating Margin | 22.12% | 21.24% | 17.90% | 19.60% | 23.62% | 25.00% |
Profit Margin | 8.09% | 10.64% | 11.09% | 4.52% | 14.26% | 17.28% |
Free Cash Flow Margin | -23.37% | -13.84% | -0.04% | 29.21% | 16.66% | 29.19% |
EBITDA | 1,080,570 | 1,013,097 | 731,594 | 620,857 | 675,671 | 673,384 |
EBITDA Margin | 31.93% | 31.61% | 26.24% | 28.47% | 33.66% | 35.59% |
D&A For EBITDA | 332,159 | 332,275 | 232,511 | 193,368 | 201,527 | 200,434 |
EBIT | 748,411 | 680,822 | 499,083 | 427,490 | 474,144 | 472,949 |
EBIT Margin | 22.12% | 21.24% | 17.90% | 19.60% | 23.62% | 25.00% |
Effective Tax Rate | 24.43% | 22.92% | 17.16% | 24.93% | 17.57% | 14.27% |
Revenue as Reported | 3,383,952 | 3,205,512 | 2,787,913 | 2,180,945 | 2,007,397 | 1,892,131 |
Advertising Expenses | - | 43,950 | 38,619 | 8,413 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.