Danh Khoi Group JSC (HNX:NRC)
Vietnam
· Delayed Price · Currency is VND 6,700.00
-100.00 (-1.47%)
At close: Apr 28, 2026
Danh Khoi Group 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 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2017 |
| Revenue | 91,608 | 5,149 | 4,629 | 194,245 | 444,037 | Upgrade
|
| Revenue Growth (YoY) | 1679.06% | 11.24% | -97.62% | -56.26% | 114.25% | Upgrade
|
| Cost of Revenue | 73,171 | 614.75 | 162.64 | 40,082 | 34,722 | Upgrade
|
| Gross Profit | 18,437 | 4,534 | 4,466 | 154,163 | 409,315 | Upgrade
|
| Selling, General & Admin | -37,447 | 81,704 | -9,916 | 176,231 | 157,769 | Upgrade
|
| Operating Expenses | -37,447 | 81,704 | -9,916 | 176,231 | 157,769 | Upgrade
|
| Operating Income | 55,884 | -77,170 | 14,382 | -22,068 | 251,545 | Upgrade
|
| Interest Expense | -35,195 | -53,295 | -51,837 | -60,299 | -10,163 | Upgrade
|
| Interest & Investment Income | 1,259 | 0.33 | 1.44 | 25,607 | 19.8 | Upgrade
|
| Earnings From Equity Investments | -11.91 | 590.16 | 1,377 | 998.06 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -11,419 | 46,071 | -7,517 | -12,163 | 17,855 | Upgrade
|
| EBT Excluding Unusual Items | 10,517 | -83,803 | -43,594 | -67,926 | 259,256 | Upgrade
|
| Other Unusual Items | - | -53,482 | 83,316 | - | - | Upgrade
|
| Pretax Income | 10,517 | -137,284 | 39,722 | -67,926 | 259,256 | Upgrade
|
| Income Tax Expense | 3,829 | 12.15 | 27,823 | 4,876 | 64,464 | Upgrade
|
| Earnings From Continuing Operations | 6,689 | -137,297 | 11,900 | -72,802 | 194,792 | Upgrade
|
| Minority Interest in Earnings | 2,129 | 59.11 | 29.55 | 288.56 | 2,818 | Upgrade
|
| Net Income | 8,818 | -137,237 | 11,929 | -72,513 | 197,610 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | -633.51 | - | - | Upgrade
|
| Net Income to Common | 8,818 | -137,237 | 12,563 | -72,513 | 197,610 | Upgrade
|
| Net Income Growth | - | - | - | - | 218.08% | Upgrade
|
| Shares Outstanding (Basic) | 93 | 93 | 93 | 88 | 78 | Upgrade
|
| Shares Outstanding (Diluted) | 93 | 93 | 93 | 88 | 78 | Upgrade
|
| Shares Change (YoY) | - | - | 4.97% | 12.41% | 112.93% | Upgrade
|
| EPS (Basic) | 95.23 | -1482.08 | 135.67 | -822.00 | 2518.10 | Upgrade
|
| EPS (Diluted) | 95.00 | -1482.08 | 135.67 | -822.00 | 2518.10 | Upgrade
|
| EPS Growth | - | - | - | - | 49.38% | Upgrade
|
| Free Cash Flow | 44,417 | 45,218 | 145,338 | 143,897 | -921,017 | Upgrade
|
| Free Cash Flow Per Share | 479.68 | 488.33 | 1569.56 | 1631.20 | -11736.27 | Upgrade
|
| Gross Margin | 20.13% | 88.06% | 96.49% | 79.36% | 92.18% | Upgrade
|
| Operating Margin | 61.00% | -1498.66% | 310.70% | -11.36% | 56.65% | Upgrade
|
| Profit Margin | 9.63% | -2665.20% | 271.40% | -37.33% | 44.50% | Upgrade
|
| Free Cash Flow Margin | 48.49% | 878.15% | 3139.87% | 74.08% | -207.42% | Upgrade
|
| EBITDA | 57,178 | -75,772 | 15,613 | -20,549 | 253,647 | Upgrade
|
| EBITDA Margin | 62.42% | - | 337.31% | -10.58% | 57.12% | Upgrade
|
| D&A For EBITDA | 1,294 | 1,397 | 1,232 | 1,519 | 2,102 | Upgrade
|
| EBIT | 55,884 | -77,170 | 14,382 | -22,068 | 251,545 | Upgrade
|
| EBIT Margin | 61.00% | - | 310.70% | -11.36% | 56.65% | Upgrade
|
| Effective Tax Rate | 36.40% | - | 70.04% | - | 24.87% | Upgrade
|
| Revenue as Reported | 91,608 | 5,149 | 4,629 | 194,245 | 444,037 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.