Thu Dau Mot Water JSC (HOSE:TDM)
Vietnam
· Delayed Price · Currency is VND 57,500
-200 (-0.35%)
At close: Apr 24, 2026
Thu Dau Mot Water JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2018 |
| Revenue | 484,423 | 506,113 | 544,406 | 532,574 | 478,916 | 417,024 | Upgrade
|
| Revenue Growth (YoY) | -9.99% | -7.03% | 2.22% | 11.20% | 14.84% | 8.14% | Upgrade
|
| Cost of Revenue | 356,004 | 361,711 | 286,951 | 291,845 | 230,224 | 210,067 | Upgrade
|
| Gross Profit | 128,419 | 144,402 | 257,455 | 240,729 | 248,692 | 206,958 | Upgrade
|
| Selling, General & Admin | 15,432 | 14,735 | 13,173 | 13,315 | 9,247 | 8,613 | Upgrade
|
| Other Operating Expenses | 168.2 | 168.2 | 139.35 | 164.92 | 141.51 | 90.21 | Upgrade
|
| Operating Expenses | 16,344 | 15,647 | 14,034 | 14,151 | 10,037 | 9,235 | Upgrade
|
| Operating Income | 112,075 | 128,754 | 243,421 | 226,578 | 238,655 | 197,723 | Upgrade
|
| Interest Expense | -39,769 | -30,728 | -9,326 | -19,734 | -21,401 | -29,669 | Upgrade
|
| Interest & Investment Income | 149,494 | 149,494 | 26,933 | 123,892 | 24,022 | 188,633 | Upgrade
|
| Currency Exchange Gain (Loss) | -4,472 | -4,472 | -9,168 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -291.87 | -1,817 | -1,307 | -5,040 | -3,097 | -10,202 | Upgrade
|
| EBT Excluding Unusual Items | 217,037 | 241,231 | 250,553 | 325,697 | 238,179 | 346,485 | Upgrade
|
| Gain (Loss) on Sale of Investments | -22,729 | -22,729 | -25,247 | -23,535 | -7,578 | -10,363 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 350.88 | - | Upgrade
|
| Pretax Income | 194,308 | 218,502 | 225,306 | 302,162 | 230,951 | 336,122 | Upgrade
|
| Income Tax Expense | 5,920 | 8,621 | 20,898 | 18,712 | 10,560 | 7,503 | Upgrade
|
| Net Income | 188,388 | 209,882 | 204,408 | 283,450 | 220,391 | 328,619 | Upgrade
|
| Preferred Dividends & Other Adjustments | 16,791 | 16,791 | 16,353 | 22,676 | 17,631 | 26,290 | Upgrade
|
| Net Income to Common | 171,597 | 193,091 | 188,055 | 260,774 | 202,760 | 302,330 | Upgrade
|
| Net Income Growth | -39.36% | 2.68% | -27.89% | 28.61% | -32.93% | 90.00% | Upgrade
|
| Shares Outstanding (Basic) | 111 | 110 | 108 | 100 | 100 | 100 | Upgrade
|
| Shares Outstanding (Diluted) | 111 | 110 | 108 | 100 | 100 | 100 | Upgrade
|
| Shares Change (YoY) | 0.89% | 2.28% | 8.00% | - | - | 2.91% | Upgrade
|
| EPS (Basic) | 1549.56 | 1747.98 | 1741.25 | 2607.74 | 2027.60 | 3023.30 | Upgrade
|
| EPS (Diluted) | 1549.56 | 1747.98 | 1741.25 | 2607.74 | 2027.60 | 3023.30 | Upgrade
|
| EPS Growth | -40.48% | 0.39% | -33.23% | 28.61% | -32.93% | 88.73% | Upgrade
|
| Free Cash Flow | -305.54 | 5,797 | 280,198 | 201,441 | 105,900 | 287,531 | Upgrade
|
| Free Cash Flow Per Share | -2.76 | 52.48 | 2594.43 | 2014.41 | 1059.00 | 2875.31 | Upgrade
|
| Dividend Per Share | 1300.000 | 1300.000 | 1400.000 | 1400.000 | 1300.000 | 1200.000 | Upgrade
|
| Dividend Growth | -7.14% | -7.14% | - | 7.69% | 8.33% | - | Upgrade
|
| Gross Margin | 26.51% | 28.53% | 47.29% | 45.20% | 51.93% | 49.63% | Upgrade
|
| Operating Margin | 23.14% | 25.44% | 44.71% | 42.54% | 49.83% | 47.41% | Upgrade
|
| Profit Margin | 35.42% | 38.15% | 34.54% | 48.96% | 42.34% | 72.50% | Upgrade
|
| Free Cash Flow Margin | -0.06% | 1.15% | 51.47% | 37.82% | 22.11% | 68.95% | Upgrade
|
| EBITDA | 213,964 | 239,671 | 385,055 | 375,522 | 384,019 | 327,600 | Upgrade
|
| EBITDA Margin | 44.17% | 47.36% | 70.73% | 70.51% | 80.19% | 78.56% | Upgrade
|
| D&A For EBITDA | 101,889 | 110,917 | 141,635 | 148,943 | 145,364 | 129,876 | Upgrade
|
| EBIT | 112,075 | 128,754 | 243,421 | 226,578 | 238,655 | 197,723 | Upgrade
|
| EBIT Margin | 23.14% | 25.44% | 44.71% | 42.54% | 49.83% | 47.41% | Upgrade
|
| Effective Tax Rate | 3.05% | 3.94% | 9.28% | 6.19% | 4.57% | 2.23% | Upgrade
|
| Revenue as Reported | 484,423 | 506,113 | 544,406 | 532,574 | 478,916 | 417,024 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.