VSC Green Logistics JSC (HNX:GIC)
Vietnam
· Delayed Price · Currency is VND 15,400
+1,400 (10.00%)
At close: Dec 5, 2025
VSC Green Logistics JSC 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 |
|---|---|---|---|---|---|
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 |
| Revenue | 158,183 | 159,343 | 172,274 | 168,328 | 162,658 |
| Revenue Growth (YoY) | -1.62% | -7.51% | 2.34% | 3.49% | - |
| Cost of Revenue | 92,138 | 94,284 | 102,671 | 107,260 | 108,237 |
| Gross Profit | 66,044 | 65,059 | 69,603 | 61,068 | 54,421 |
| Selling, General & Admin | 49,262 | 46,580 | 52,681 | 44,174 | 28,901 |
| Operating Expenses | 49,262 | 46,580 | 52,681 | 44,174 | 28,901 |
| Operating Income | 16,782 | 18,479 | 16,922 | 16,894 | 25,520 |
| Interest Expense | -826.96 | - | - | - | -161.6 |
| Interest & Investment Income | 1,484 | 1,292 | 2,244 | 1,288 | 619.68 |
| Other Non Operating Income (Expenses) | -15.97 | 264.08 | -61.12 | 298.38 | 128.04 |
| EBT Excluding Unusual Items | 17,423 | 20,035 | 19,104 | 18,481 | 26,106 |
| Gain (Loss) on Sale of Investments | -1,943 | -1,943 | -511.67 | - | - |
| Pretax Income | 15,480 | 18,092 | 18,593 | 18,481 | 26,106 |
| Income Tax Expense | 1,838 | 1,853 | 1,962 | 1,832 | 1,632 |
| Net Income | 13,642 | 16,239 | 16,631 | 16,648 | 24,475 |
| Preferred Dividends & Other Adjustments | - | - | 1,660 | - | - |
| Net Income to Common | 13,642 | 16,239 | 14,971 | 16,648 | 24,475 |
| Net Income Growth | -25.23% | -2.36% | -0.10% | -31.98% | - |
| Shares Outstanding (Basic) | 12 | 12 | 12 | - | - |
| Shares Outstanding (Diluted) | 12 | 12 | 12 | - | - |
| EPS (Basic) | 1125.60 | 1339.85 | 1235.25 | - | - |
| EPS (Diluted) | 1125.60 | 1339.85 | 1235.00 | - | - |
| EPS Growth | - | 8.49% | - | - | - |
| Free Cash Flow | 51,714 | 21,829 | 43,877 | - | - |
| Free Cash Flow Per Share | 4266.83 | 1801.04 | 3620.21 | - | - |
| Dividend Per Share | - | - | - | 1000.000 | - |
| Gross Margin | 41.75% | 40.83% | 40.40% | 36.28% | 33.46% |
| Operating Margin | 10.61% | 11.60% | 9.82% | 10.04% | 15.69% |
| Profit Margin | 8.62% | 10.19% | 8.69% | 9.89% | 15.05% |
| Free Cash Flow Margin | 32.69% | 13.70% | 25.47% | - | - |
| EBITDA | 28,659 | 32,858 | 34,177 | 38,700 | - |
| EBITDA Margin | 18.12% | 20.62% | 19.84% | 22.99% | - |
| D&A For EBITDA | 11,877 | 14,379 | 17,255 | 21,806 | - |
| EBIT | 16,782 | 18,479 | 16,922 | 16,894 | 25,520 |
| EBIT Margin | 10.61% | 11.60% | 9.82% | 10.04% | 15.69% |
| Effective Tax Rate | 11.87% | 10.24% | 10.55% | 9.92% | 6.25% |
| Revenue as Reported | 158,183 | 159,343 | 172,274 | 168,328 | 162,658 |
Source: S&P Capital IQ. Standard template. Financial Sources.