Real Estate 11 JSC (HNX:D11)
Vietnam
· Delayed Price · Currency is VND 10,500
0.00 (0.00%)
At close: Mar 9, 2026
Real Estate 11 JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2021 | FY 2020 | 2019 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2016 |
| Revenue | 209,494 | 106,294 | 34,876 | 298,506 | 188,227 | Upgrade
|
| Revenue Growth (YoY) | 97.09% | 204.77% | -88.32% | 58.59% | -52.64% | Upgrade
|
| Cost of Revenue | 186,740 | 90,285 | 15,847 | 223,191 | 143,697 | Upgrade
|
| Gross Profit | 22,754 | 16,009 | 19,030 | 75,315 | 44,531 | Upgrade
|
| Selling, General & Admin | 13,052 | 14,909 | 10,996 | 18,218 | 12,249 | Upgrade
|
| Operating Expenses | 13,052 | 14,909 | 10,996 | 18,218 | 12,249 | Upgrade
|
| Operating Income | 9,703 | 1,100 | 8,034 | 57,097 | 32,281 | Upgrade
|
| Interest Expense | -13,166 | -4,226 | -5,532 | -4,528 | -484.43 | Upgrade
|
| Interest & Investment Income | 1,182 | 828.37 | 527.85 | 4,079 | 7,952 | Upgrade
|
| Other Non Operating Income (Expenses) | -17.07 | 4,146 | 70.76 | 49.51 | -35.1 | Upgrade
|
| EBT Excluding Unusual Items | -2,297 | 1,849 | 3,100 | 56,698 | 39,714 | Upgrade
|
| Gain (Loss) on Sale of Investments | 12,253 | 2,963 | 2,639 | - | - | Upgrade
|
| Other Unusual Items | 145 | - | - | - | - | Upgrade
|
| Pretax Income | 10,101 | 4,812 | 5,739 | 56,698 | 39,714 | Upgrade
|
| Income Tax Expense | 1,513 | 914.7 | 999.04 | 11,266 | 5,580 | Upgrade
|
| Net Income | 8,588 | 3,897 | 4,740 | 45,431 | 34,134 | Upgrade
|
| Preferred Dividends & Other Adjustments | 5,300 | 754.54 | 1,136 | - | - | Upgrade
|
| Net Income to Common | 3,287 | 3,142 | 3,604 | 45,431 | 34,134 | Upgrade
|
| Net Income Growth | 120.37% | -17.79% | -89.57% | 33.10% | 23.59% | Upgrade
|
| Shares Outstanding (Basic) | 8 | 8 | 8 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 8 | 8 | 8 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | -0.00% | - | -16.15% | -0.10% | 1.79% | Upgrade
|
| EPS (Basic) | 400.00 | 382.35 | 438.52 | 4634.89 | 3478.95 | Upgrade
|
| EPS (Diluted) | 400.00 | 382.14 | 438.39 | 4634.89 | 3478.95 | Upgrade
|
| EPS Growth | 4.67% | -12.83% | -90.54% | 33.23% | 21.43% | Upgrade
|
| Free Cash Flow | 56,848 | -18,118 | 23,865 | -8,782 | -136,178 | Upgrade
|
| Free Cash Flow Per Share | 6917.17 | -2204.53 | 2903.74 | -895.97 | -13879.52 | Upgrade
|
| Gross Margin | 10.86% | 15.06% | 54.56% | 25.23% | 23.66% | Upgrade
|
| Operating Margin | 4.63% | 1.03% | 23.03% | 19.13% | 17.15% | Upgrade
|
| Profit Margin | 1.57% | 2.96% | 10.33% | 15.22% | 18.13% | Upgrade
|
| Free Cash Flow Margin | 27.14% | -17.05% | 68.43% | -2.94% | -72.35% | Upgrade
|
| EBITDA | 12,406 | 3,376 | 12,297 | 61,481 | 34,752 | Upgrade
|
| EBITDA Margin | 5.92% | 3.18% | 35.26% | 20.60% | 18.46% | Upgrade
|
| D&A For EBITDA | 2,703 | 2,276 | 4,264 | 4,384 | 2,470 | Upgrade
|
| EBIT | 9,703 | 1,100 | 8,034 | 57,097 | 32,281 | Upgrade
|
| EBIT Margin | 4.63% | 1.03% | 23.03% | 19.13% | 17.15% | Upgrade
|
| Effective Tax Rate | 14.98% | 19.01% | 17.41% | 19.87% | 14.05% | Upgrade
|
| Revenue as Reported | 209,494 | 106,294 | 34,876 | 298,506 | 188,227 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.