Viet Duc Welding Electrode JSC
VN:QHD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
Viet Duc Welding Electrode JSC
VN:QHD
|
VN |
|
G
|
Guru Online (Holdings) Ltd
HKEX:8121
|
HK |
|
Worth Peripherals Ltd
NSE:WORTH
|
IN |
|
Fuji Oozx Inc
TSE:7299
|
JP |
|
Sinfonia Technology Co Ltd
TSE:6507
|
JP |
Income Statement
Earnings Waterfall
Viet Duc Welding Electrode JSC
Income Statement
Viet Duc Welding Electrode JSC
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1 207
|
1 927
|
2 690
|
3 652
|
4 499
|
4 979
|
5 344
|
6 028
|
6 241
|
6 628
|
6 784
|
6 446
|
6 084
|
5 380
|
0
|
2 822
|
3 043
|
1 552
|
2 018
|
1 788
|
1 889
|
1 592
|
1 277
|
1 009
|
811
|
545
|
411
|
0
|
19
|
152
|
472
|
716
|
909
|
973
|
909
|
910
|
932
|
946
|
919
|
904
|
900
|
905
|
843
|
754
|
686
|
603
|
692
|
845
|
1 133
|
1 161
|
1 308
|
1 483
|
1 389
|
1 143
|
837
|
1 036
|
899
|
819
|
939
|
1 094
|
1 104
|
0
|
0
|
0
|
|
| Revenue |
232 887
N/A
|
224 615
-4%
|
143 815
-36%
|
127 755
-11%
|
193 520
+51%
|
199 617
+3%
|
219 282
+10%
|
232 223
+6%
|
236 188
+2%
|
231 682
-2%
|
222 815
-4%
|
207 015
-7%
|
202 194
-2%
|
202 426
+0%
|
203 374
+0%
|
208 293
+2%
|
208 490
+0%
|
209 681
+1%
|
214 063
+2%
|
227 183
+6%
|
242 753
+7%
|
259 925
+7%
|
277 522
+7%
|
293 824
+6%
|
308 368
+5%
|
316 873
+3%
|
322 969
+2%
|
308 280
-5%
|
293 018
-5%
|
273 492
-7%
|
237 888
-13%
|
235 070
-1%
|
206 676
-12%
|
201 756
-2%
|
209 067
+4%
|
201 843
-3%
|
221 493
+10%
|
220 131
-1%
|
280 647
+27%
|
284 640
+1%
|
239 462
-16%
|
303 090
+27%
|
320 775
+6%
|
329 931
+3%
|
335 957
+2%
|
336 391
+0%
|
279 240
-17%
|
268 661
-4%
|
273 477
+2%
|
290 133
+6%
|
287 737
-1%
|
297 294
+3%
|
300 353
+1%
|
291 826
-3%
|
299 256
+3%
|
310 781
+4%
|
389 186
+25%
|
335 235
-14%
|
340 838
+2%
|
355 170
+4%
|
372 239
+5%
|
400 203
+8%
|
426 777
+7%
|
442 132
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(192 846)
|
(184 178)
|
(121 404)
|
(115 097)
|
(173 308)
|
(183 215)
|
(202 928)
|
(213 046)
|
(216 659)
|
(209 456)
|
(198 003)
|
(181 744)
|
(172 778)
|
(172 330)
|
(170 978)
|
(173 069)
|
(171 982)
|
(173 088)
|
(174 921)
|
(181 852)
|
(193 152)
|
(203 716)
|
(218 390)
|
(232 565)
|
(245 736)
|
(248 775)
|
(250 337)
|
(239 504)
|
(231 937)
|
(227 005)
|
(205 971)
|
(211 132)
|
(187 011)
|
(183 841)
|
(191 382)
|
(184 546)
|
(203 306)
|
(201 674)
|
(256 727)
|
(256 685)
|
(205 430)
|
(259 532)
|
(262 306)
|
(263 126)
|
(270 512)
|
(270 526)
|
(230 583)
|
(229 205)
|
(237 859)
|
(253 109)
|
(248 492)
|
(256 369)
|
(252 520)
|
(236 694)
|
(240 610)
|
(253 229)
|
(317 993)
|
(279 739)
|
(288 138)
|
(305 104)
|
(321 884)
|
(345 440)
|
(364 272)
|
(373 336)
|
|
| Gross Profit |
40 041
N/A
|
40 437
+1%
|
22 410
-45%
|
12 657
-44%
|
20 212
+60%
|
16 401
-19%
|
16 354
0%
|
19 177
+17%
|
19 528
+2%
|
22 226
+14%
|
24 812
+12%
|
25 271
+2%
|
29 417
+16%
|
30 096
+2%
|
32 396
+8%
|
35 224
+9%
|
36 507
+4%
|
36 592
+0%
|
39 141
+7%
|
45 330
+16%
|
49 601
+9%
|
56 209
+13%
|
59 133
+5%
|
61 259
+4%
|
62 632
+2%
|
68 099
+9%
|
72 632
+7%
|
68 777
-5%
|
61 080
-11%
|
46 487
-24%
|
31 916
-31%
|
23 938
-25%
|
19 665
-18%
|
17 915
-9%
|
17 685
-1%
|
17 297
-2%
|
18 187
+5%
|
18 457
+1%
|
23 921
+30%
|
27 955
+17%
|
34 033
+22%
|
43 558
+28%
|
58 469
+34%
|
66 806
+14%
|
65 445
-2%
|
65 865
+1%
|
48 656
-26%
|
39 456
-19%
|
35 618
-10%
|
37 024
+4%
|
39 245
+6%
|
40 925
+4%
|
47 833
+17%
|
55 133
+15%
|
58 646
+6%
|
57 552
-2%
|
71 193
+24%
|
55 496
-22%
|
52 700
-5%
|
50 067
-5%
|
50 356
+1%
|
54 763
+9%
|
62 505
+14%
|
68 796
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 838)
|
(11 126)
|
(7 486)
|
(6 970)
|
(9 691)
|
(9 704)
|
(9 877)
|
(9 831)
|
(9 731)
|
(11 497)
|
(12 988)
|
(13 349)
|
(16 816)
|
(17 330)
|
(19 159)
|
(21 177)
|
(21 836)
|
(21 680)
|
(22 352)
|
(24 124)
|
(25 700)
|
(28 026)
|
(24 470)
|
(23 461)
|
(20 644)
|
(19 263)
|
(22 086)
|
(21 484)
|
(20 142)
|
(18 387)
|
(16 893)
|
(15 972)
|
(16 784)
|
(16 367)
|
(16 647)
|
(16 453)
|
(16 095)
|
(15 552)
|
(18 665)
|
(18 418)
|
(17 368)
|
(21 388)
|
(22 037)
|
(22 736)
|
(22 014)
|
(22 755)
|
(20 073)
|
(19 564)
|
(19 437)
|
(19 497)
|
(19 730)
|
(21 129)
|
(24 172)
|
(26 749)
|
(27 322)
|
(27 408)
|
(33 538)
|
(28 501)
|
(29 855)
|
(31 913)
|
(33 185)
|
(34 736)
|
(36 888)
|
(37 284)
|
|
| Selling, General & Administrative |
(10 838)
|
(11 126)
|
(7 486)
|
(6 970)
|
(9 266)
|
(9 716)
|
(9 888)
|
(9 843)
|
(8 725)
|
(10 149)
|
(11 142)
|
(11 503)
|
(14 503)
|
(15 917)
|
(17 592)
|
(19 365)
|
(20 197)
|
(20 690)
|
(21 671)
|
(23 418)
|
(24 717)
|
(27 656)
|
(24 444)
|
(23 704)
|
(20 087)
|
(19 042)
|
(21 739)
|
(21 011)
|
(19 638)
|
(17 408)
|
(15 911)
|
(15 044)
|
(16 276)
|
(15 969)
|
(16 503)
|
(16 381)
|
(15 625)
|
(15 443)
|
(18 199)
|
(17 854)
|
(15 935)
|
(20 890)
|
(21 771)
|
(22 567)
|
(22 037)
|
(22 771)
|
(20 000)
|
(19 403)
|
(19 093)
|
(19 145)
|
(19 403)
|
(20 827)
|
(23 886)
|
(26 446)
|
(26 996)
|
(27 024)
|
(33 093)
|
(28 137)
|
(29 467)
|
(31 495)
|
(32 745)
|
(34 180)
|
(36 209)
|
(36 480)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(425)
|
0
|
0
|
0
|
(395)
|
0
|
0
|
0
|
(698)
|
0
|
0
|
0
|
(593)
|
0
|
0
|
0
|
(522)
|
0
|
0
|
0
|
(461)
|
(126)
|
(252)
|
(378)
|
(504)
|
(508)
|
(511)
|
(458)
|
(507)
|
(400)
|
0
|
0
|
(470)
|
(235)
|
(466)
|
(564)
|
(415)
|
(497)
|
0
|
0
|
(114)
|
(120)
|
(209)
|
(297)
|
(344)
|
(352)
|
(327)
|
(302)
|
(286)
|
(303)
|
(326)
|
(356)
|
(445)
|
(363)
|
(388)
|
(412)
|
(440)
|
(556)
|
(679)
|
(773)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
12
|
11
|
12
|
(611)
|
(1 348)
|
(1 848)
|
(1 846)
|
(1 615)
|
(1 415)
|
(1 567)
|
(1 812)
|
(1 047)
|
(990)
|
(681)
|
(707)
|
(462)
|
(370)
|
(26)
|
243
|
(96)
|
(95)
|
(95)
|
(95)
|
0
|
(471)
|
(471)
|
(470)
|
0
|
0
|
(144)
|
(72)
|
0
|
125
|
0
|
0
|
(1 018)
|
0
|
(266)
|
(168)
|
137
|
137
|
137
|
137
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(31)
|
|
| Operating Income |
29 202
N/A
|
29 311
+0%
|
14 924
-49%
|
5 688
-62%
|
10 521
+85%
|
6 697
-36%
|
6 477
-3%
|
9 345
+44%
|
9 797
+5%
|
10 728
+10%
|
11 822
+10%
|
11 920
+1%
|
12 601
+6%
|
12 764
+1%
|
13 237
+4%
|
14 049
+6%
|
14 671
+4%
|
14 914
+2%
|
16 790
+13%
|
21 206
+26%
|
23 901
+13%
|
28 182
+18%
|
34 661
+23%
|
37 796
+9%
|
41 988
+11%
|
48 834
+16%
|
50 545
+4%
|
47 292
-6%
|
40 938
-13%
|
28 100
-31%
|
15 024
-47%
|
7 966
-47%
|
2 881
-64%
|
1 548
-46%
|
1 038
-33%
|
845
-19%
|
2 092
+148%
|
2 906
+39%
|
5 256
+81%
|
9 537
+81%
|
16 665
+75%
|
22 170
+33%
|
36 432
+64%
|
44 070
+21%
|
43 431
-1%
|
43 110
-1%
|
28 584
-34%
|
19 892
-30%
|
16 181
-19%
|
17 527
+8%
|
19 515
+11%
|
19 797
+1%
|
23 661
+20%
|
28 384
+20%
|
31 324
+10%
|
30 143
-4%
|
37 656
+25%
|
26 995
-28%
|
22 845
-15%
|
18 153
-21%
|
17 170
-5%
|
20 027
+17%
|
25 617
+28%
|
31 512
+23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(983)
|
(1 700)
|
(2 626)
|
(3 672)
|
(4 437)
|
(4 938)
|
(5 302)
|
(5 987)
|
(6 205)
|
(6 557)
|
(6 689)
|
(6 354)
|
(6 012)
|
(5 307)
|
(4 640)
|
(3 853)
|
(3 002)
|
(2 590)
|
(1 978)
|
(1 748)
|
(1 850)
|
(1 553)
|
(1 243)
|
(972)
|
(693)
|
(354)
|
(140)
|
298
|
672
|
569
|
390
|
(25)
|
(557)
|
(623)
|
(791)
|
(792)
|
(816)
|
(942)
|
(1 129)
|
(1 114)
|
(896)
|
(1 613)
|
(2 552)
|
(1 462)
|
(1 391)
|
(805)
|
322
|
(831)
|
(1 118)
|
(1 145)
|
(1 290)
|
(1 463)
|
(1 369)
|
(1 337)
|
(929)
|
(568)
|
(873)
|
(569)
|
(678)
|
(909)
|
(925)
|
(969)
|
(1 203)
|
(1 277)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(472)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
338
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
537
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
80
|
45
|
0
|
123
|
175
|
322
|
475
|
467
|
438
|
404
|
353
|
258
|
(637)
|
(120)
|
(143)
|
(131)
|
255
|
295
|
218
|
156
|
97
|
181
|
203
|
228
|
234
|
15
|
81
|
(391)
|
79
|
74
|
(19)
|
445
|
45
|
45
|
43
|
(35)
|
(250)
|
(528)
|
(739)
|
(653)
|
(296)
|
(306)
|
(110)
|
573
|
638
|
638
|
704
|
16
|
(228)
|
(228)
|
(284)
|
(284)
|
588
|
683
|
681
|
38
|
22
|
(63)
|
(558)
|
(563)
|
(246)
|
(246)
|
297
|
264
|
|
| Pre-Tax Income |
28 299
N/A
|
27 656
-2%
|
12 298
-56%
|
2 139
-83%
|
6 259
+193%
|
2 081
-67%
|
1 651
-21%
|
3 826
+132%
|
4 030
+5%
|
4 576
+14%
|
5 486
+20%
|
5 824
+6%
|
6 489
+11%
|
7 337
+13%
|
8 454
+15%
|
10 065
+19%
|
11 925
+18%
|
12 620
+6%
|
15 031
+19%
|
19 615
+30%
|
22 148
+13%
|
26 810
+21%
|
33 621
+25%
|
37 052
+10%
|
41 529
+12%
|
48 495
+17%
|
50 486
+4%
|
47 199
-7%
|
41 217
-13%
|
28 743
-30%
|
15 395
-46%
|
8 387
-46%
|
2 370
-72%
|
971
-59%
|
291
-70%
|
18
-94%
|
942
+5 132%
|
1 435
+52%
|
3 388
+136%
|
7 770
+129%
|
15 473
+99%
|
20 251
+31%
|
33 770
+67%
|
43 182
+28%
|
42 678
-1%
|
42 943
+1%
|
29 610
-31%
|
19 078
-36%
|
14 835
-22%
|
16 154
+9%
|
17 941
+11%
|
18 049
+1%
|
22 880
+27%
|
27 730
+21%
|
31 076
+12%
|
29 613
-5%
|
36 805
+24%
|
26 363
-28%
|
21 608
-18%
|
17 019
-21%
|
15 999
-6%
|
18 812
+18%
|
24 710
+31%
|
30 499
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 952)
|
(4 855)
|
(1 016)
|
1 524
|
(1 565)
|
(521)
|
(413)
|
(903)
|
(718)
|
(854)
|
(981)
|
(1 059)
|
(1 247)
|
(1 462)
|
(1 843)
|
(2 308)
|
(2 987)
|
(3 091)
|
(3 548)
|
(4 481)
|
(4 888)
|
(5 913)
|
(7 410)
|
(8 160)
|
(9 140)
|
(10 395)
|
(10 561)
|
(9 784)
|
(8 342)
|
(5 847)
|
(3 177)
|
(1 682)
|
(480)
|
(199)
|
(134)
|
(42)
|
(238)
|
(376)
|
(738)
|
(1 651)
|
(3 154)
|
(4 112)
|
(6 917)
|
(8 701)
|
(8 487)
|
(8 540)
|
(5 730)
|
(3 724)
|
(3 060)
|
(3 323)
|
(3 681)
|
(3 702)
|
(4 584)
|
(5 554)
|
(6 163)
|
(5 919)
|
(7 360)
|
(5 270)
|
(4 479)
|
(3 537)
|
(3 337)
|
(3 900)
|
(4 980)
|
(6 115)
|
|
| Income from Continuing Operations |
23 347
|
22 801
|
11 283
|
3 664
|
4 694
|
1 562
|
1 238
|
2 923
|
3 312
|
3 721
|
4 505
|
4 765
|
5 241
|
5 876
|
6 612
|
7 759
|
8 937
|
9 529
|
11 483
|
15 133
|
17 260
|
20 897
|
26 211
|
28 893
|
32 389
|
38 102
|
39 927
|
37 416
|
32 875
|
22 896
|
12 218
|
6 704
|
1 890
|
771
|
156
|
(24)
|
703
|
1 059
|
2 650
|
6 119
|
12 319
|
16 140
|
26 853
|
34 481
|
34 191
|
34 403
|
23 880
|
15 354
|
11 776
|
12 831
|
14 260
|
14 347
|
18 296
|
22 176
|
24 913
|
23 695
|
29 445
|
21 093
|
17 129
|
13 482
|
12 662
|
14 912
|
19 730
|
24 384
|
|
| Net Income (Common) |
23 347
N/A
|
22 801
-2%
|
11 283
-51%
|
3 664
-68%
|
4 694
+28%
|
1 562
-67%
|
1 238
-21%
|
2 923
+136%
|
3 312
+13%
|
3 721
+12%
|
4 505
+21%
|
4 765
+6%
|
5 241
+10%
|
5 572
+6%
|
6 611
+19%
|
7 758
+17%
|
8 937
+15%
|
9 832
+10%
|
11 483
+17%
|
15 133
+32%
|
17 260
+14%
|
20 897
+21%
|
26 211
+25%
|
28 893
+10%
|
32 389
+12%
|
38 102
+18%
|
39 927
+5%
|
37 416
-6%
|
32 875
-12%
|
22 896
-30%
|
12 218
-47%
|
6 704
-45%
|
1 890
-72%
|
771
-59%
|
156
-80%
|
(24)
N/A
|
703
N/A
|
1 059
+51%
|
2 650
+150%
|
6 119
+131%
|
12 319
+101%
|
16 140
+31%
|
26 853
+66%
|
34 481
+28%
|
34 191
-1%
|
34 403
+1%
|
23 880
-31%
|
15 354
-36%
|
11 776
-23%
|
12 831
+9%
|
14 260
+11%
|
14 347
+1%
|
18 296
+28%
|
22 176
+21%
|
24 913
+12%
|
23 695
-5%
|
29 445
+24%
|
21 093
-28%
|
17 129
-19%
|
13 482
-21%
|
12 662
-6%
|
14 912
+18%
|
19 730
+32%
|
24 384
+24%
|
|
| EPS (Diluted) |
4 669.39
N/A
|
4 560.2
-2%
|
11 283
+147%
|
916
-92%
|
938.8
+2%
|
260.33
-72%
|
206.33
-21%
|
487.16
+136%
|
552
+13%
|
620.16
+12%
|
750.83
+21%
|
794.16
+6%
|
873.5
+10%
|
928.66
+6%
|
1 101.83
+19%
|
1 293
+17%
|
1 489.5
+15%
|
1 638.66
+10%
|
1 913.83
+17%
|
2 522.16
+32%
|
2 876.66
+14%
|
3 482.83
+21%
|
4 368.5
+25%
|
4 815.5
+10%
|
5 862.35
+22%
|
6 350.33
+8%
|
13 309
+110%
|
6 236
-53%
|
5 950.54
-5%
|
3 816
-36%
|
2 036.33
-47%
|
1 117.33
-45%
|
342.07
-69%
|
128.5
-62%
|
26
-80%
|
-4
N/A
|
127.3
N/A
|
191.76
+51%
|
479.59
+150%
|
1 107.64
+131%
|
2 229.88
+101%
|
2 921.34
+31%
|
4 860.53
+66%
|
6 241.3
+28%
|
6 188.71
-1%
|
6 227.14
+1%
|
4 322.46
-31%
|
2 779.17
-36%
|
2 131.46
-23%
|
2 322.39
+9%
|
2 581.21
+11%
|
2 598.12
+1%
|
2 759.63
+6%
|
4 013.92
+45%
|
4 509.45
+12%
|
3 574.04
-21%
|
5 329.63
+49%
|
3 817.98
-28%
|
3 100.42
-19%
|
2 033.62
-34%
|
1 909.29
-6%
|
2 250.08
+18%
|
2 976.15
+32%
|
3 678.06
+24%
|
|