Vietnam Pesticide JSC
VN:VPS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
Vietnam Pesticide JSC
VN:VPS
|
VN |
|
Brigade Enterprises Ltd
NSE:BRIGADE
|
IN |
|
M
|
Marine & General Bhd
KLSE:M&G
|
MY |
|
Z
|
Zhejiang TongLi Transmission Technology Co Ltd
SZSE:301255
|
CN |
|
H
|
Heilongjiang Publishing & Media Co Ltd
SSE:605577
|
CN |
|
P
|
PreVu Inc
OTC:PRVU
|
US |
|
Unicharm Corp
OTC:UNCHF
|
JP |
|
N
|
Nanjing Leads Biolabs Co Ltd
HKEX:9887
|
CN |
|
G
|
Gerdau SA
BOVESPA:GGBR3
|
BR |
|
Cineline India Ltd
NSE:CINELINE
|
IN |
|
O
|
Osino Resources Corp
OTC:OSIIF
|
CA |
|
S
|
Sungwoo Electronics Co Ltd
KOSDAQ:081580
|
KR |
|
Onmobile Global Ltd
NSE:ONMOBILE
|
IN |
Income Statement
Earnings Waterfall
Vietnam Pesticide JSC
Income Statement
Vietnam Pesticide JSC
| 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
2 179
|
2 576
|
2 475
|
1 428
|
1 619
|
1 731
|
1 889
|
1 943
|
1 829
|
1 742
|
1 620
|
1 554
|
0
|
0
|
0
|
0
|
|
| Revenue |
643 186
N/A
|
530 133
-18%
|
538 493
+2%
|
564 788
+5%
|
542 599
-4%
|
538 255
-1%
|
536 605
0%
|
530 152
-1%
|
542 697
+2%
|
532 937
-2%
|
570 078
+7%
|
572 795
+0%
|
535 639
-6%
|
546 169
+2%
|
529 243
-3%
|
633 768
+20%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(459 129)
|
(380 038)
|
(386 204)
|
(405 292)
|
(384 678)
|
(379 369)
|
(379 213)
|
(365 264)
|
(372 840)
|
(366 150)
|
(381 383)
|
(384 884)
|
(360 871)
|
(364 904)
|
(356 925)
|
(463 464)
|
|
| Gross Profit |
184 057
N/A
|
150 094
-18%
|
152 289
+1%
|
159 495
+5%
|
157 922
-1%
|
158 887
+1%
|
157 392
-1%
|
164 887
+5%
|
169 857
+3%
|
166 787
-2%
|
188 695
+13%
|
187 912
0%
|
174 767
-7%
|
181 265
+4%
|
172 318
-5%
|
170 303
-1%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(151 742)
|
(126 451)
|
(130 570)
|
(135 326)
|
(138 754)
|
(138 317)
|
(137 558)
|
(144 898)
|
(148 110)
|
(146 127)
|
(162 515)
|
(153 849)
|
(148 290)
|
(148 304)
|
(141 793)
|
(136 067)
|
|
| Selling, General & Administrative |
(140 538)
|
(116 516)
|
(120 603)
|
(127 131)
|
(128 299)
|
(127 749)
|
(125 797)
|
(134 747)
|
(133 552)
|
(135 446)
|
(151 985)
|
(143 219)
|
(140 941)
|
(137 458)
|
(131 849)
|
(134 320)
|
|
| Depreciation & Amortization |
(2 891)
|
(2 386)
|
(2 661)
|
(1 820)
|
(1 881)
|
(1 715)
|
(1 593)
|
(1 733)
|
(4 431)
|
(4 367)
|
(4 350)
|
(1 680)
|
(1 450)
|
(1 636)
|
(1 616)
|
(1 747)
|
|
| Other Operating Expenses |
(8 312)
|
(7 549)
|
(7 307)
|
(6 375)
|
(8 573)
|
(8 852)
|
(10 169)
|
(8 418)
|
(10 126)
|
(6 314)
|
(6 180)
|
(8 950)
|
(5 899)
|
(9 209)
|
(8 327)
|
0
|
|
| Operating Income |
32 316
N/A
|
23 643
-27%
|
21 719
-8%
|
24 170
+11%
|
19 168
-21%
|
20 570
+7%
|
19 833
-4%
|
19 989
+1%
|
21 747
+9%
|
20 661
-5%
|
26 180
+27%
|
34 063
+30%
|
26 478
-22%
|
32 961
+24%
|
30 525
-7%
|
34 236
+12%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(10 027)
|
(6 326)
|
(5 282)
|
89
|
291
|
577
|
838
|
(1 859)
|
(2 133)
|
(2 842)
|
(2 611)
|
(1 843)
|
(2 225)
|
(1 780)
|
(1 676)
|
(9 190)
|
|
| Non-Reccuring Items |
0
|
0
|
(1 035)
|
(1 182)
|
0
|
(1 187)
|
(152)
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
839
|
445
|
899
|
1 244
|
2 157
|
2 099
|
1 561
|
176
|
266
|
753
|
559
|
426
|
353
|
116
|
152
|
5 725
|
|
| Pre-Tax Income |
23 128
N/A
|
17 762
-23%
|
16 301
-8%
|
24 321
+49%
|
21 616
-11%
|
22 060
+2%
|
22 080
+0%
|
18 306
-17%
|
19 880
+9%
|
18 543
-7%
|
24 128
+30%
|
32 646
+35%
|
24 606
-25%
|
31 297
+27%
|
29 002
-7%
|
30 771
+6%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(6 202)
|
(3 540)
|
(4 056)
|
(6 319)
|
(5 779)
|
(5 303)
|
(5 723)
|
(4 024)
|
(4 348)
|
(4 149)
|
(5 307)
|
(7 727)
|
(7 381)
|
(7 775)
|
(6 924)
|
(6 376)
|
|
| Income from Continuing Operations |
16 926
|
14 222
|
12 245
|
18 001
|
15 838
|
16 757
|
16 357
|
14 282
|
15 531
|
14 395
|
18 822
|
24 919
|
17 225
|
23 522
|
22 077
|
24 396
|
|
| Income to Minority Interest |
(1 270)
|
(1 338)
|
(650)
|
(756)
|
(707)
|
(815)
|
(1 065)
|
(698)
|
(759)
|
(790)
|
(905)
|
(967)
|
(956)
|
(866)
|
(659)
|
(993)
|
|
| Net Income (Common) |
15 656
N/A
|
12 883
-18%
|
11 594
-10%
|
17 246
+49%
|
15 130
-12%
|
15 942
+5%
|
15 292
-4%
|
13 584
-11%
|
14 772
+9%
|
13 605
-8%
|
17 917
+32%
|
23 952
+34%
|
16 269
-32%
|
22 656
+39%
|
21 418
-5%
|
23 403
+9%
|
|
| EPS (Diluted) |
640.02
N/A
|
526.69
-18%
|
473.99
-10%
|
705.03
+49%
|
618.56
-12%
|
651.76
+5%
|
625.18
-4%
|
555.32
-11%
|
603.91
+9%
|
556.2
-8%
|
732.46
+32%
|
979.21
+34%
|
665.11
-32%
|
926.21
+39%
|
875.62
-5%
|
956.76
+9%
|
|