Danang Housing Development JSC (HNX:NDX)
Vietnam
· Delayed Price · Currency is VND 5,900.00
+100.00 (1.72%)
At close: Aug 15, 2025
HNX:NDX 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 | Jun '25 Jun 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 |
| Revenue | 43,776 | 48,574 | 114,224 | 178,468 | 129,537 | 49,114 | Upgrade
|
| Revenue Growth (YoY) | -49.26% | -57.48% | -36.00% | 37.77% | 163.75% | -54.67% | Upgrade
|
| Cost of Revenue | 41,335 | 48,744 | 109,778 | 160,566 | 121,695 | 44,259 | Upgrade
|
| Gross Profit | 2,440 | -170.38 | 4,446 | 17,901 | 7,842 | 4,855 | Upgrade
|
| Selling, General & Admin | 3,325 | 3,510 | 3,184 | 6,513 | 3,672 | 2,963 | Upgrade
|
| Operating Expenses | 3,325 | 3,510 | 3,184 | 6,513 | 3,672 | 2,963 | Upgrade
|
| Operating Income | -884.42 | -3,680 | 1,262 | 11,388 | 4,170 | 1,892 | Upgrade
|
| Interest Expense | -1,867 | -2,677 | -2,858 | -1,703 | -2,069 | -1,407 | Upgrade
|
| Interest & Investment Income | 6,584 | 6,584 | 6,804 | 5,542 | 10,605 | 10,429 | Upgrade
|
| Other Non Operating Income (Expenses) | -310.47 | -6.87 | 3.09 | -3,233 | -6,079 | -633.54 | Upgrade
|
| EBT Excluding Unusual Items | 3,523 | 220.16 | 5,212 | 11,993 | 6,627 | 10,280 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.09 | 0.09 | 0.36 | - | - | - | Upgrade
|
| Pretax Income | 3,523 | 220.24 | 5,212 | 11,993 | 6,627 | 10,280 | Upgrade
|
| Income Tax Expense | 799.47 | 154.17 | 1,420 | 2,848 | 1,707 | 1,463 | Upgrade
|
| Earnings From Continuing Operations | 2,723 | 66.07 | 3,792 | 9,145 | 4,920 | 8,817 | Upgrade
|
| Minority Interest in Earnings | 99.78 | 91.1 | 321.13 | 384.41 | 577.94 | 89.76 | Upgrade
|
| Net Income | 2,823 | 157.18 | 4,113 | 9,530 | 5,498 | 8,907 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | 189.58 | - | - | - | Upgrade
|
| Net Income to Common | 2,823 | 157.18 | 3,923 | 9,530 | 5,498 | 8,907 | Upgrade
|
| Net Income Growth | 13.88% | -96.18% | -56.84% | 73.33% | -38.28% | 9.88% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | - | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | - | Upgrade
|
| Shares Change (YoY) | -0.39% | - | 0.00% | -4.01% | - | - | Upgrade
|
| EPS (Basic) | 295.63 | 16.39 | 409.18 | 994.00 | 550.47 | - | Upgrade
|
| EPS (Diluted) | 295.23 | 16.00 | 409.00 | 994.00 | 550.47 | - | Upgrade
|
| EPS Growth | 23.62% | -96.09% | -58.85% | 80.57% | - | - | Upgrade
|
| Free Cash Flow | 7,162 | 8,571 | -25,329 | -16,294 | -27,454 | 4,223 | Upgrade
|
| Free Cash Flow Per Share | 749.99 | 894.00 | -2641.88 | -1699.54 | -2748.77 | - | Upgrade
|
| Dividend Per Share | - | - | 375.000 | - | 450.000 | - | Upgrade
|
| Gross Margin | 5.58% | -0.35% | 3.89% | 10.03% | 6.05% | 9.88% | Upgrade
|
| Operating Margin | -2.02% | -7.58% | 1.10% | 6.38% | 3.22% | 3.85% | Upgrade
|
| Profit Margin | 6.45% | 0.32% | 3.44% | 5.34% | 4.24% | 18.14% | Upgrade
|
| Free Cash Flow Margin | 16.36% | 17.65% | -22.18% | -9.13% | -21.19% | 8.60% | Upgrade
|
| EBITDA | 4,222 | 1,395 | 6,061 | 16,200 | - | - | Upgrade
|
| EBITDA Margin | 9.64% | 2.87% | 5.31% | 9.08% | - | - | Upgrade
|
| D&A For EBITDA | 5,107 | 5,075 | 4,799 | 4,812 | - | - | Upgrade
|
| EBIT | -884.42 | -3,680 | 1,262 | 11,388 | 4,170 | 1,892 | Upgrade
|
| EBIT Margin | -2.02% | -7.58% | 1.10% | 6.38% | 3.22% | 3.85% | Upgrade
|
| Effective Tax Rate | 22.70% | 70.00% | 27.25% | 23.75% | 25.76% | 14.23% | Upgrade
|
| Revenue as Reported | 43,776 | 48,574 | 114,224 | 178,468 | 129,537 | 49,114 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.