Da Nang Education Development and Investment JSC (HNX:DAD)
Vietnam
· Delayed Price · Currency is VND 17,700
0.00 (0.00%)
At close: Dec 2, 2025
HNX:DAD 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 2019 | FY 2018 | FY 2017 | 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '19 Dec 31, 2019 | Dec '18 Dec 31, 2018 | Dec '17 Dec 31, 2017 | 2016 |
| Revenue | 396,668 | 500,006 | 439,810 | 171,951 | 136,292 | 133,495 | Upgrade
|
| Revenue Growth (YoY) | -20.75% | 13.69% | 155.78% | 26.16% | 2.10% | 5.94% | Upgrade
|
| Cost of Revenue | 332,544 | 421,213 | 358,569 | 117,577 | 95,846 | 89,417 | Upgrade
|
| Gross Profit | 64,124 | 78,792 | 81,241 | 54,374 | 40,446 | 44,078 | Upgrade
|
| Selling, General & Admin | 56,732 | 66,453 | 64,277 | 35,609 | 27,419 | 26,446 | Upgrade
|
| Operating Expenses | 56,732 | 66,453 | 64,277 | 35,609 | 27,419 | 26,446 | Upgrade
|
| Operating Income | 7,392 | 12,339 | 16,964 | 18,765 | 13,027 | 17,632 | Upgrade
|
| Interest Expense | - | -440.18 | -374.98 | -750.57 | -399.58 | -516.8 | Upgrade
|
| Interest & Investment Income | 6,425 | 4,568 | 2,668 | 1,970 | 1,613 | 1,077 | Upgrade
|
| Other Non Operating Income (Expenses) | -354.42 | -955.65 | -1,098 | -2,773 | 1,807 | -6,481 | Upgrade
|
| EBT Excluding Unusual Items | 13,463 | 15,512 | 18,158 | 17,212 | 16,048 | 11,711 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 365 | - | - | - | Upgrade
|
| Pretax Income | 13,463 | 15,512 | 18,523 | 17,212 | 16,048 | 11,711 | Upgrade
|
| Income Tax Expense | 3,335 | 4,111 | 4,407 | 3,848 | 3,368 | 2,351 | Upgrade
|
| Net Income | 10,128 | 11,401 | 14,116 | 13,364 | 12,680 | 9,360 | Upgrade
|
| Preferred Dividends & Other Adjustments | 2,850 | 2,850 | 3,529 | - | - | - | Upgrade
|
| Net Income to Common | 7,278 | 8,550 | 10,587 | 13,364 | 12,680 | 9,360 | Upgrade
|
| Net Income Growth | -14.46% | -19.24% | 5.63% | 5.39% | 35.47% | -29.34% | Upgrade
|
| Shares Outstanding (Basic) | 3 | 5 | 5 | 6 | 6 | 6 | Upgrade
|
| Shares Outstanding (Diluted) | 3 | 5 | 5 | 6 | 6 | 6 | Upgrade
|
| Shares Change (YoY) | -24.99% | - | -18.91% | -0.54% | -0.82% | 6.27% | Upgrade
|
| EPS (Basic) | 2082.67 | 1835.18 | 2272.27 | 2326.00 | 2195.00 | 1607.00 | Upgrade
|
| EPS (Diluted) | 2082.43 | 1835.00 | 2272.00 | 2326.00 | 2195.00 | 1607.00 | Upgrade
|
| EPS Growth | 16.76% | -19.23% | -2.32% | 5.97% | 36.59% | -33.51% | Upgrade
|
| Free Cash Flow | 47,278 | 18,797 | 7,962 | 4,785 | 11,132 | 8,150 | Upgrade
|
| Free Cash Flow Per Share | 13529.62 | 4034.30 | 1708.96 | 832.78 | 1926.96 | 1399.17 | Upgrade
|
| Dividend Per Share | 2000.000 | 2000.000 | - | - | - | - | Upgrade
|
| Gross Margin | 16.17% | 15.76% | 18.47% | 31.62% | 29.68% | 33.02% | Upgrade
|
| Operating Margin | 1.86% | 2.47% | 3.86% | 10.91% | 9.56% | 13.21% | Upgrade
|
| Profit Margin | 1.84% | 1.71% | 2.41% | 7.77% | 9.30% | 7.01% | Upgrade
|
| Free Cash Flow Margin | 11.92% | 3.76% | 1.81% | 2.78% | 8.17% | 6.11% | Upgrade
|
| EBITDA | 8,944 | 14,087 | 18,811 | - | - | - | Upgrade
|
| EBITDA Margin | 2.25% | 2.82% | 4.28% | - | - | - | Upgrade
|
| D&A For EBITDA | 1,552 | 1,748 | 1,847 | - | - | - | Upgrade
|
| EBIT | 7,392 | 12,339 | 16,964 | 18,765 | 13,027 | 17,632 | Upgrade
|
| EBIT Margin | 1.86% | 2.47% | 3.86% | 10.91% | 9.56% | 13.21% | Upgrade
|
| Effective Tax Rate | 24.77% | 26.50% | 23.79% | 22.36% | 20.99% | 20.07% | Upgrade
|
| Revenue as Reported | 396,668 | 500,006 | 439,810 | 171,951 | 136,292 | 133,495 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.