Vietnam Container Shipping Joint Stock Corporation (HOSE:VSC)
Vietnam
· Delayed Price · Currency is VND 22,600
-500 (-2.16%)
At close: Dec 5, 2025
HOSE:VSC 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 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 3,107,988 | 2,787,913 | 2,180,945 | 2,007,397 | 1,892,131 | 1,688,865 | Upgrade
|
| Revenue Growth (YoY) | 17.77% | 27.83% | 8.64% | 6.09% | 12.04% | -5.79% | Upgrade
|
| Cost of Revenue | 2,119,290 | 1,953,430 | 1,526,506 | 1,348,669 | 1,289,742 | 1,239,556 | Upgrade
|
| Gross Profit | 988,698 | 834,483 | 654,439 | 658,729 | 602,389 | 449,309 | Upgrade
|
| Selling, General & Admin | 443,118 | 335,401 | 226,950 | 184,585 | 129,439 | 129,335 | Upgrade
|
| Operating Expenses | 443,118 | 335,401 | 226,950 | 184,585 | 129,439 | 129,335 | Upgrade
|
| Operating Income | 545,579 | 499,083 | 427,490 | 474,144 | 472,949 | 319,974 | Upgrade
|
| Interest Expense | -222,591 | -167,149 | -170,447 | -1,105 | - | -341.03 | Upgrade
|
| Interest & Investment Income | 150,877 | 30,826 | 28,617 | 27,353 | 11,232 | 10,825 | Upgrade
|
| Earnings From Equity Investments | 6,280 | -3,532 | -17,960 | -19,723 | 4,441 | 2,159 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | -3,915 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 23,762 | -4,500 | -2,570 | 889.4 | -6,640 | 2,209 | Upgrade
|
| EBT Excluding Unusual Items | 503,906 | 354,727 | 265,131 | 477,644 | 481,983 | 334,826 | Upgrade
|
| Gain (Loss) on Sale of Investments | 177,919 | 177,919 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | -731.68 | 708.76 | 1,060 | Upgrade
|
| Other Unusual Items | -8,069 | -8,069 | - | - | - | - | Upgrade
|
| Pretax Income | 673,757 | 524,578 | 265,131 | 476,913 | 482,691 | 335,886 | Upgrade
|
| Income Tax Expense | 105,603 | 90,039 | 66,109 | 83,774 | 68,889 | 39,481 | Upgrade
|
| Earnings From Continuing Operations | 568,154 | 434,539 | 199,022 | 393,139 | 413,803 | 296,404 | Upgrade
|
| Minority Interest in Earnings | -122,782 | -98,379 | -75,399 | -78,846 | -63,858 | -56,698 | Upgrade
|
| Net Income | 445,372 | 336,160 | 123,623 | 314,294 | 349,945 | 239,706 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | 25,000 | 28,000 | 23,000 | 24,000 | Upgrade
|
| Net Income to Common | 445,372 | 336,160 | 98,623 | 286,294 | 326,945 | 215,706 | Upgrade
|
| Net Income Growth | 113.15% | 171.92% | -60.67% | -10.19% | 45.99% | 2.45% | Upgrade
|
| Shares Outstanding (Basic) | 374 | 302 | 179 | 173 | 90 | 90 | Upgrade
|
| Shares Outstanding (Diluted) | 374 | 302 | 179 | 173 | 90 | 90 | Upgrade
|
| Shares Change (YoY) | 4.43% | 68.30% | 3.84% | 92.60% | -0.00% | - | Upgrade
|
| EPS (Basic) | 1189.66 | 1114.27 | 550.20 | 1658.50 | 3647.89 | 2406.73 | Upgrade
|
| EPS (Diluted) | 1189.66 | 1114.27 | 550.20 | 1658.50 | 3647.86 | 2406.61 | Upgrade
|
| EPS Growth | 131.86% | 102.52% | -66.83% | -54.53% | 51.58% | 2.24% | Upgrade
|
| Free Cash Flow | -781,569 | -989.81 | 637,059 | 334,382 | 552,338 | 434,323 | Upgrade
|
| Free Cash Flow Per Share | -2087.69 | -3.28 | 3554.02 | 1937.08 | 6162.72 | 4845.93 | Upgrade
|
| Dividend Per Share | 400.000 | 400.000 | - | - | - | 1230.060 | Upgrade
|
| Gross Margin | 31.81% | 29.93% | 30.01% | 32.81% | 31.84% | 26.60% | Upgrade
|
| Operating Margin | 17.55% | 17.90% | 19.60% | 23.62% | 25.00% | 18.95% | Upgrade
|
| Profit Margin | 14.33% | 12.06% | 4.52% | 14.26% | 17.28% | 12.77% | Upgrade
|
| Free Cash Flow Margin | -25.15% | -0.04% | 29.21% | 16.66% | 29.19% | 25.72% | Upgrade
|
| EBITDA | 138,636 | 730,439 | 620,857 | 675,671 | 673,384 | 553,205 | Upgrade
|
| EBITDA Margin | 4.46% | 26.20% | 28.47% | 33.66% | 35.59% | 32.76% | Upgrade
|
| D&A For EBITDA | -406,943 | 231,357 | 193,368 | 201,527 | 200,434 | 233,231 | Upgrade
|
| EBIT | 545,579 | 499,083 | 427,490 | 474,144 | 472,949 | 319,974 | Upgrade
|
| EBIT Margin | 17.55% | 17.90% | 19.60% | 23.62% | 25.00% | 18.95% | Upgrade
|
| Effective Tax Rate | 15.67% | 17.16% | 24.93% | 17.57% | 14.27% | 11.75% | Upgrade
|
| Revenue as Reported | 3,107,988 | 2,787,913 | 2,180,945 | 2,007,397 | 1,892,131 | 1,688,865 | Upgrade
|
| Advertising Expenses | - | 38,619 | 8,413 | - | - | - | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.