VRC Real Estate and Investment JSC (HOSE:VRC)
Vietnam
· Delayed Price · Currency is VND 13,100
+850 (6.94%)
At close: Dec 4, 2025
HOSE:VRC 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 2014 | FY 2013 | FY 2012 | 2011 - 2008 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '14 Dec 31, 2014 | Dec '13 Dec 31, 2013 | Jan '13 Jan 1, 2013 | 2012 - 2009 |
| Revenue | 5,782 | 15,107 | 3,912 | 44,487 | 99,801 | 87,927 | Upgrade
|
| Revenue Growth (YoY) | 47.82% | 286.19% | -91.21% | -55.43% | 13.50% | -49.33% | Upgrade
|
| Cost of Revenue | 532.95 | 3,245 | 181.79 | 27,080 | 75,585 | 73,568 | Upgrade
|
| Gross Profit | 5,249 | 11,862 | 3,730 | 17,407 | 24,216 | 14,360 | Upgrade
|
| Selling, General & Admin | 3,569 | 3,566 | 3,268 | 5,750 | 5,701 | 6,201 | Upgrade
|
| Other Operating Expenses | - | - | - | 819.21 | 1,797 | - | Upgrade
|
| Operating Expenses | 3,569 | 3,566 | 3,268 | 6,569 | 7,498 | 6,201 | Upgrade
|
| Operating Income | 1,681 | 8,296 | 461.63 | 10,838 | 16,719 | 8,159 | Upgrade
|
| Interest Expense | -277.83 | -6,506 | -46.77 | -11,051 | -14,700 | -8,699 | Upgrade
|
| Interest & Investment Income | 207.98 | 19.8 | 21.49 | 178.44 | 63.19 | 626.79 | Upgrade
|
| Earnings From Equity Investments | -55.55 | -38.64 | -10.43 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 159.43 | 385.71 | 440.55 | 519.05 | -1,073 | 293.45 | Upgrade
|
| EBT Excluding Unusual Items | 1,715 | 2,156 | 866.48 | 484.79 | 1,009 | 379.85 | Upgrade
|
| Gain (Loss) on Sale of Assets | 181.82 | 181.82 | - | 1,075 | 792.65 | 18.45 | Upgrade
|
| Other Unusual Items | -1.43 | -1.43 | -196.51 | - | - | - | Upgrade
|
| Pretax Income | 1,895 | 2,337 | 669.96 | 1,560 | 1,802 | 398.3 | Upgrade
|
| Income Tax Expense | 504.29 | 569.51 | 267.42 | 656.57 | 885.71 | 255.23 | Upgrade
|
| Earnings From Continuing Operations | 1,391 | 1,767 | 402.54 | 903.61 | 915.95 | 143.06 | Upgrade
|
| Minority Interest in Earnings | -587.2 | -789.79 | -204.08 | -132.27 | -252.5 | -2.85 | Upgrade
|
| Net Income | 803.45 | 977.34 | 198.47 | 771.33 | 663.45 | 140.22 | Upgrade
|
| Net Income to Common | 803.45 | 977.34 | 198.47 | 771.33 | 663.45 | 140.22 | Upgrade
|
| Net Income Growth | 304.82% | 392.44% | -74.27% | 16.26% | 373.16% | -99.25% | Upgrade
|
| Shares Outstanding (Basic) | 48 | 50 | 50 | 14 | 14 | 14 | Upgrade
|
| Shares Outstanding (Diluted) | 48 | 50 | 50 | 14 | 14 | 14 | Upgrade
|
| Shares Change (YoY) | -3.52% | - | 256.18% | -0.11% | -0.90% | 3.28% | Upgrade
|
| EPS (Basic) | 16.65 | 19.55 | 3.97 | 54.95 | 47.21 | 9.89 | Upgrade
|
| EPS (Diluted) | 16.65 | 19.55 | 3.97 | 54.95 | 47.21 | 9.89 | Upgrade
|
| EPS Growth | 319.57% | 392.44% | -92.78% | 16.39% | 377.48% | -99.27% | Upgrade
|
| Free Cash Flow | -19,580 | -8,508 | -120,150 | -11,138 | -32,604 | 26,724 | Upgrade
|
| Free Cash Flow Per Share | -405.86 | -170.15 | -2403.01 | -793.43 | -2320.05 | 1884.48 | Upgrade
|
| Gross Margin | 90.78% | 78.52% | 95.35% | 39.13% | 24.27% | 16.33% | Upgrade
|
| Operating Margin | 29.06% | 54.92% | 11.80% | 24.36% | 16.75% | 9.28% | Upgrade
|
| Profit Margin | 13.89% | 6.47% | 5.07% | 1.73% | 0.66% | 0.16% | Upgrade
|
| Free Cash Flow Margin | -338.62% | -56.32% | -3071.52% | -25.04% | -32.67% | 30.39% | Upgrade
|
| EBITDA | 1,917 | 8,456 | 598.18 | 12,165 | 19,203 | 10,875 | Upgrade
|
| EBITDA Margin | 33.15% | 55.97% | 15.29% | 27.35% | 19.24% | 12.37% | Upgrade
|
| D&A For EBITDA | 236.15 | 160.07 | 136.55 | 1,327 | 2,484 | 2,716 | Upgrade
|
| EBIT | 1,681 | 8,296 | 461.63 | 10,838 | 16,719 | 8,159 | Upgrade
|
| EBIT Margin | 29.06% | 54.92% | 11.80% | 24.36% | 16.75% | 9.28% | Upgrade
|
| Effective Tax Rate | 26.61% | 24.37% | 39.91% | 42.08% | 49.16% | 64.08% | Upgrade
|
| Revenue as Reported | 5,782 | 15,107 | 3,912 | 44,487 | 99,801 | 87,927 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.