Thanh Dat Investment Development JSC
VN:DTD
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
11 810.3455
23 200
|
| Price Target |
|
We'll email you a reminder when the closing price reaches VND.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Thanh Dat Investment Development JSC
|
Revenue
|
733.5B
VND
|
|
Cost of Revenue
|
-312.2B
VND
|
|
Gross Profit
|
421.4B
VND
|
|
Operating Expenses
|
-31.3B
VND
|
|
Operating Income
|
390.1B
VND
|
|
Other Expenses
|
-164.3B
VND
|
|
Net Income
|
225.8B
VND
|
Income Statement
Thanh Dat Investment Development JSC
| Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
1 164
|
862
|
295
|
560
|
559
|
643
|
823
|
819
|
963
|
732
|
1 132
|
1 899
|
2 623
|
3 592
|
3 858
|
3 751
|
3 576
|
3 966
|
4 252
|
4 671
|
4 546
|
3 923
|
3 763
|
2 426
|
2 157
|
2 350
|
2 531
|
3 887
|
4 900
|
5 646
|
5 888
|
0
|
|
| Revenue |
353 683
N/A
|
381 657
+8%
|
365 019
-4%
|
328 831
-10%
|
424 270
+29%
|
393 462
-7%
|
458 138
+16%
|
421 783
-8%
|
385 840
-9%
|
470 404
+22%
|
455 183
-3%
|
349 726
-23%
|
561 244
+60%
|
703 647
+25%
|
744 638
+6%
|
875 006
+18%
|
724 529
-17%
|
711 928
-2%
|
693 305
-3%
|
644 043
-7%
|
664 570
+3%
|
544 647
-18%
|
581 935
+7%
|
958 975
+65%
|
874 137
-9%
|
802 019
-8%
|
785 048
-2%
|
528 550
-33%
|
461 844
-13%
|
541 960
+17%
|
494 683
-9%
|
512 058
+4%
|
733 537
+43%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(322 929)
|
(351 807)
|
(332 822)
|
(298 232)
|
(378 546)
|
(344 808)
|
(413 315)
|
(371 815)
|
(316 750)
|
(378 754)
|
(257 986)
|
(263 597)
|
(344 312)
|
(405 846)
|
(441 149)
|
(522 180)
|
(431 006)
|
(429 889)
|
(397 611)
|
(382 687)
|
(422 817)
|
(331 114)
|
(343 834)
|
(481 170)
|
(425 270)
|
(400 163)
|
(357 763)
|
(259 109)
|
(234 184)
|
(256 227)
|
(276 010)
|
(263 498)
|
(312 151)
|
|
| Gross Profit |
30 754
N/A
|
29 850
-3%
|
32 196
+8%
|
30 600
-5%
|
45 725
+49%
|
48 655
+6%
|
44 824
-8%
|
49 967
+11%
|
69 090
+38%
|
91 651
+33%
|
197 197
+115%
|
86 130
-56%
|
216 932
+152%
|
297 801
+37%
|
303 489
+2%
|
352 826
+16%
|
293 523
-17%
|
282 039
-4%
|
295 694
+5%
|
261 357
-12%
|
241 753
-8%
|
213 533
-12%
|
238 101
+12%
|
477 806
+101%
|
448 867
-6%
|
401 856
-10%
|
427 285
+6%
|
269 440
-37%
|
227 660
-16%
|
285 733
+26%
|
218 673
-23%
|
248 560
+14%
|
421 386
+70%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11 003)
|
(12 314)
|
(11 973)
|
(12 492)
|
(16 525)
|
(16 412)
|
(11 457)
|
(11 357)
|
(12 970)
|
(15 969)
|
(122 398)
|
(25 392)
|
(52 695)
|
(78 149)
|
(74 147)
|
(86 373)
|
(66 125)
|
(52 150)
|
(65 627)
|
(58 489)
|
(53 217)
|
(45 952)
|
(44 206)
|
(45 855)
|
(41 994)
|
(34 264)
|
(37 201)
|
(38 761)
|
(37 276)
|
(41 412)
|
(31 781)
|
(28 198)
|
(31 295)
|
|
| Selling, General & Administrative |
(9 959)
|
(11 060)
|
(9 870)
|
(10 553)
|
(14 953)
|
(14 836)
|
(10 135)
|
(10 371)
|
(11 510)
|
(15 276)
|
(121 383)
|
(24 779)
|
(52 437)
|
(77 997)
|
(73 580)
|
(85 990)
|
(65 469)
|
(51 184)
|
(64 351)
|
(56 887)
|
(50 182)
|
(42 747)
|
(42 711)
|
(43 110)
|
(39 455)
|
(31 890)
|
(36 132)
|
(37 824)
|
(37 524)
|
(41 218)
|
(28 292)
|
(22 499)
|
(25 576)
|
|
| Depreciation & Amortization |
(1 300)
|
(1 509)
|
(2 103)
|
(1 939)
|
0
|
(1 696)
|
(1 322)
|
(1 105)
|
(1 460)
|
(693)
|
(1 015)
|
(613)
|
0
|
(152)
|
(567)
|
(383)
|
(656)
|
(966)
|
(1 275)
|
(1 603)
|
(3 034)
|
(3 205)
|
(1 495)
|
(2 745)
|
(2 539)
|
(2 374)
|
(1 069)
|
(2 563)
|
(1 379)
|
(1 822)
|
(3 490)
|
(5 699)
|
(5 720)
|
|
| Other Operating Expenses |
256
|
255
|
0
|
0
|
(1 572)
|
120
|
0
|
119
|
0
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 627
|
1 627
|
1 627
|
0
|
0
|
0
|
|
| Operating Income |
19 751
N/A
|
17 536
-11%
|
20 224
+15%
|
18 106
-10%
|
29 198
+61%
|
32 241
+10%
|
33 366
+3%
|
38 611
+16%
|
56 121
+45%
|
75 682
+35%
|
74 799
-1%
|
60 738
-19%
|
164 238
+170%
|
219 653
+34%
|
229 342
+4%
|
266 453
+16%
|
227 398
-15%
|
229 889
+1%
|
230 067
+0%
|
202 867
-12%
|
188 536
-7%
|
167 581
-11%
|
193 894
+16%
|
431 951
+123%
|
406 873
-6%
|
367 592
-10%
|
390 084
+6%
|
230 680
-41%
|
190 384
-17%
|
244 320
+28%
|
186 891
-24%
|
220 362
+18%
|
390 091
+77%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3 829
|
4 425
|
6 116
|
4 528
|
4 203
|
4 607
|
2 556
|
77 753
|
80 820
|
81 622
|
81 951
|
10 044
|
8 663
|
7 626
|
(1 802)
|
110
|
(2 647)
|
(52)
|
1 619
|
468
|
2 281
|
(886)
|
490
|
(576)
|
8 933
|
17 361
|
21 785
|
28 397
|
27 068
|
26 278
|
33 497
|
30 874
|
28 429
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(625)
|
0
|
0
|
0
|
(674)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
(236)
|
(479)
|
112
|
0
|
0
|
227
|
0
|
0
|
0
|
477
|
(108)
|
0
|
(108)
|
(127)
|
0
|
0
|
0
|
0
|
0
|
(608)
|
(515)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(688)
|
(1 060)
|
(470)
|
(840)
|
(62)
|
644
|
(393)
|
(581)
|
282
|
388
|
126
|
(363)
|
(2 179)
|
(3 036)
|
(1 017)
|
(2 217)
|
(1 969)
|
796
|
1 221
|
1 562
|
1 687
|
(393)
|
(854)
|
(621)
|
691
|
802
|
(563)
|
(784)
|
(1 153)
|
(1 446)
|
(609)
|
(294)
|
(549)
|
|
| Pre-Tax Income |
22 892
N/A
|
20 665
-10%
|
25 391
+23%
|
21 906
-14%
|
33 339
+52%
|
37 492
+12%
|
35 756
-5%
|
115 783
+224%
|
137 222
+19%
|
157 692
+15%
|
156 728
-1%
|
70 311
-55%
|
170 722
+143%
|
224 135
+31%
|
225 722
+1%
|
264 346
+17%
|
222 783
-16%
|
230 633
+4%
|
232 907
+1%
|
204 897
-12%
|
191 896
-6%
|
165 787
-14%
|
193 530
+17%
|
430 754
+123%
|
416 496
-3%
|
385 756
-7%
|
411 306
+7%
|
258 293
-37%
|
216 299
-16%
|
269 152
+24%
|
219 779
-18%
|
250 942
+14%
|
417 971
+67%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 739)
|
(4 366)
|
(5 543)
|
(4 847)
|
(7 075)
|
(7 857)
|
(7 246)
|
(6 626)
|
(13 256)
|
(17 702)
|
(16 386)
|
(17 306)
|
(34 973)
|
(45 306)
|
(46 315)
|
(54 001)
|
(45 791)
|
(47 057)
|
(47 128)
|
(41 433)
|
(39 039)
|
(35 789)
|
(39 099)
|
(86 834)
|
(84 867)
|
(77 104)
|
(87 437)
|
(56 633)
|
(46 969)
|
(57 653)
|
(43 577)
|
(49 963)
|
(84 914)
|
|
| Income from Continuing Operations |
18 154
|
16 301
|
19 847
|
17 059
|
26 264
|
29 635
|
28 510
|
109 157
|
123 966
|
139 990
|
140 342
|
53 006
|
135 748
|
178 829
|
179 407
|
210 345
|
176 992
|
183 576
|
185 779
|
163 463
|
152 857
|
129 999
|
154 431
|
343 920
|
331 629
|
308 652
|
323 869
|
201 660
|
169 331
|
211 499
|
176 202
|
200 979
|
333 057
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 201)
|
(10 888)
|
(17 743)
|
(12 223)
|
(19 663)
|
(48 184)
|
(67 357)
|
(63 693)
|
(73 712)
|
(65 153)
|
(62 766)
|
(66 586)
|
(57 660)
|
(53 356)
|
(46 969)
|
(48 354)
|
(115 374)
|
(107 972)
|
(98 893)
|
(106 679)
|
(63 119)
|
(53 972)
|
(68 743)
|
(55 785)
|
(63 738)
|
(107 298)
|
|
| Net Income (Common) |
18 154
N/A
|
16 301
-10%
|
19 847
+22%
|
17 059
-14%
|
26 264
+54%
|
29 635
+13%
|
28 510
-4%
|
105 956
+272%
|
113 078
+7%
|
122 247
+8%
|
128 119
+5%
|
33 343
-74%
|
87 565
+163%
|
111 472
+27%
|
115 714
+4%
|
136 633
+18%
|
111 839
-18%
|
120 810
+8%
|
119 193
-1%
|
105 803
-11%
|
99 502
-6%
|
83 030
-17%
|
106 076
+28%
|
228 547
+115%
|
223 657
-2%
|
209 759
-6%
|
217 189
+4%
|
138 541
-36%
|
115 359
-17%
|
142 756
+24%
|
120 417
-16%
|
137 240
+14%
|
225 759
+64%
|
|
| EPS (Diluted) |
672.37
N/A
|
236.92
-65%
|
346.51
+46%
|
247.94
-28%
|
419.9
+69%
|
473.79
+13%
|
494.34
+4%
|
1 693.99
+243%
|
2 196.13
+30%
|
1 954.45
-11%
|
2 246.97
+15%
|
524.81
-77%
|
1 505.1
+187%
|
1 916.03
+27%
|
1 955.71
+2%
|
2 114.9
+8%
|
1 890.43
-11%
|
2 042.06
+8%
|
2 112.47
+3%
|
1 484.82
-30%
|
1 655.03
+11%
|
1 381.06
-17%
|
2 086.28
+51%
|
3 498.74
+68%
|
3 397.81
-3%
|
3 208.95
-6%
|
3 737.13
+16%
|
2 104.69
-44%
|
1 752.5
-17%
|
2 200.62
+26%
|
2 109.48
-4%
|
2 058.18
-2%
|
4 674.36
+127%
|
|