Watchlist Manager

Watchlist

Price: 15 000 VND 2.04%

Market Cap: ₫468B

V	Vicem Energy and Environment JSC VN:VTV	VN
A	Autogrill SpA MIL:AGL	IT
J	Jyske Bank A/S LSE:0MGD	DK
	Alstom SA PAR:ALO	FR
	Tungsten Corp PLC LSE:TUNG	UK
	Repligen Corp NASDAQ:RGEN	US

Income Statement

Currency: VND

	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	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	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	672	2 531	0	0	0	2 958	0	4 586	9 249	15 734	13 821	14 596	20 707	20 828	21 968	24 471	23 580	51 056	39 281	0	28 340	58 039	17 278	25 618	26 221	30 032	27 219	29 723	29 229	30 332	30 649	26 237	24 039	23 497	23 775	0	26 567	32 490	25 553	40 110	39 441	55 033	56 119	57 142	54 498	51 794	49 280	50 510	51 569	50 697	46 627	37 186	31 789	27 601	24 950	21 531	18 714	15 206	15 591	17 151	19 870	27 208	36 692	47 614	50 869	47 360	38 569	27 516	22 534	19 331	18 632	0	0	0
Revenue	479 019 N/A	684 189 +43%	791 396 +16%	873 692 +10%	1 000 876 +15%	1 154 915 +15%	1 199 408 +4%	1 228 799 +2%	1 266 724 +3%	1 335 000 +5%	1 565 463 +17%	1 912 058 +22%	2 184 570 +14%	2 351 198 +8%	2 398 384 +2%	2 596 879 +8%	2 721 044 +5%	3 079 889 +13%	1 792 844 -42%	1 919 011 +7%	2 045 625 +7%	3 479 492 +70%	3 575 840 +3%	3 473 071 -3%	3 372 468 -3%	3 334 652 -1%	3 089 582 -7%	3 156 199 +2%	3 320 390 +5%	3 411 407 +3%	3 595 671 +5%	3 452 381 -4%	3 321 186 -4%	3 151 854 -5%	2 999 708 -5%	2 929 052 -2%	3 140 775 +7%	3 261 062 +4%	3 419 204 +5%	3 796 985 +11%	3 828 468 +1%	3 893 362 +2%	3 862 350 -1%	3 659 760 -5%	3 504 534 -4%	3 444 077 -2%	5 827 743 +69%	6 232 130 +7%	5 896 653 -5%	2 169 603 -63%	2 507 428 +16%	1 983 951 -21%	1 826 323 -8%	1 501 207 -18%	1 857 472 +24%	1 510 371 -19%	1 607 686 +6%	2 018 167 +26%	2 411 494 +19%	3 132 067 +30%	4 121 261 +32%	4 449 770 +8%	4 588 074 +3%	4 327 219 -6%	3 464 637 -20%	2 849 119 -18%	2 238 953 -21%	1 723 718 -23%	1 486 763 -14%	1 360 524 -8%	1 342 124 -1%	1 238 477 -8%	1 255 627 +1%	1 464 219 +17%
Gross Profit
Cost of Revenue	(379 816)	(542 945)	(639 285)	(713 890)	(817 940)	(946 753)	(980 014)	(1 001 089)	(1 031 498)	(1 089 998)	(1 284 564)	(1 598 265)	(1 839 502)	(1 995 773)	(2 044 156)	(2 248 074)	(2 382 635)	(2 720 643)	(1 569 601)	(1 661 116)	(1 768 869)	(3 055 956)	(3 170 811)	(3 102 695)	(3 006 361)	(2 972 892)	(2 744 595)	(2 803 590)	(2 969 386)	(3 047 585)	(3 222 440)	(3 088 100)	(2 967 535)	(2 806 472)	(2 673 917)	(2 618 157)	(2 808 466)	(2 915 043)	(3 051 759)	(3 404 942)	(3 458 443)	(3 566 654)	(3 547 782)	(3 352 354)	(3 184 022)	(3 083 293)	(5 209 272)	(5 554 906)	(5 251 373)	(1 914 382)	(2 214 842)	(1 759 275)	(1 627 050)	(1 342 594)	(1 661 634)	(1 353 859)	(1 440 479)	(1 810 027)	(2 168 531)	(2 807 871)	(3 723 251)	(4 034 616)	(4 161 288)	(3 919 023)	(3 122 165)	(2 569 232)	(2 016 276)	(1 581 563)	(1 362 386)	(1 247 493)	(1 230 567)	(1 121 003)	(1 151 149)	(1 350 896)
Gross Profit	99 203 N/A	141 244 +42%	152 113 +8%	159 804 +5%	182 937 +14%	208 162 +14%	219 392 +5%	227 708 +4%	235 224 +3%	245 002 +4%	280 899 +15%	313 793 +12%	345 068 +10%	355 425 +3%	354 228 0%	348 805 -2%	338 408 -3%	359 246 +6%	223 242 -38%	257 893 +16%	276 756 +7%	423 536 +53%	405 029 -4%	370 377 -9%	366 107 -1%	361 761 -1%	344 989 -5%	352 611 +2%	351 006 0%	363 822 +4%	373 230 +3%	364 279 -2%	353 648 -3%	345 382 -2%	325 788 -6%	310 893 -5%	332 308 +7%	346 019 +4%	367 445 +6%	392 043 +7%	370 024 -6%	326 708 -12%	314 566 -4%	307 404 -2%	320 511 +4%	360 784 +13%	618 471 +71%	677 225 +9%	645 280 -5%	255 221 -60%	292 585 +15%	224 676 -23%	199 273 -11%	158 613 -20%	195 838 +23%	156 512 -20%	167 208 +7%	208 140 +24%	242 964 +17%	324 196 +33%	398 010 +23%	415 154 +4%	426 786 +3%	408 196 -4%	342 472 -16%	279 887 -18%	222 678 -20%	142 155 -36%	124 377 -13%	113 032 -9%	111 558 -1%	117 474 +5%	104 478 -11%	113 323 +8%
Operating Income
Operating Expenses	(91 726)	(132 389)	(137 815)	(140 583)	(157 556)	(183 743)	(183 985)	(187 694)	(194 922)	(202 634)	(232 910)	(265 574)	(289 825)	(313 475)	(313 024)	(308 142)	(300 818)	(297 423)	(179 880)	(193 020)	(212 140)	(336 869)	(334 888)	(317 468)	(314 813)	(312 426)	(295 989)	(301 404)	(293 988)	(292 908)	(295 906)	(279 583)	(275 026)	(279 960)	(258 292)	(245 203)	(249 212)	(251 464)	(268 093)	(285 003)	(278 183)	(269 476)	(263 104)	(256 018)	(250 812)	(238 868)	(419 774)	(472 892)	(452 766)	(193 302)	(222 114)	(173 377)	(159 736)	(124 668)	(155 382)	(128 300)	(142 328)	(178 465)	(211 993)	(285 316)	(351 171)	(373 055)	(377 622)	(350 215)	(278 169)	(220 063)	(174 172)	(116 239)	(108 078)	(102 203)	(99 091)	(99 923)	(87 080)	(99 107)
Selling, General & Administrative	(92 276)	(132 320)	(139 913)	(144 212)	(164 760)	(183 630)	(192 982)	(195 018)	(198 335)	(202 494)	(235 961)	(268 627)	(292 878)	(313 475)	(311 344)	(306 462)	(299 138)	(297 422)	(168 797)	(181 935)	(201 055)	(336 868)	(334 891)	(317 404)	(314 866)	(312 426)	(296 039)	(301 523)	(293 990)	(223 812)	(295 906)	(279 582)	(275 025)	(241 451)	(258 292)	(246 683)	(250 692)	(250 958)	(270 473)	(285 902)	(279 083)	(268 291)	(263 104)	(253 721)	(248 514)	(236 126)	(414 734)	(470 150)	(450 023)	(190 383)	(222 114)	(173 721)	(159 736)	(122 836)	(155 456)	(128 625)	(142 957)	(177 173)	(212 007)	(285 316)	(351 889)	(371 956)	(377 622)	(350 215)	(283 704)	(218 761)	(174 064)	(116 132)	(108 370)	(101 755)	(99 091)	(99 923)	(87 080)	(99 107)
Depreciation & Amortization	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	(69 095)	0	0	0	(38 509)	0	0	0	(506)	0	0	0	(1 186)	0	0	0	(2 742)	0	0	0	(2 919)	0	0	0	(1 831)	0	0	0	(1 292)	0	0	0	(1 098)	0	0	0	(998)	0	0	0	(448)	0	0	0	0
Other Operating Expenses	550	(69)	2 098	3 629	7 203	(114)	8 997	7 324	3 413	(140)	3 053	3 053	3 053	0	(1 680)	(1 680)	(1 680)	0	(11 083)	(11 085)	(11 085)	0	4	(65)	52	0	50	119	0	0	0	0	0	0	0	1 480	1 480	0	2 380	899	900	0	0	(2 297)	(2 298)	0	(5 040)	(2 742)	(2 742)	0	0	343	0	0	75	325	629	0	14	0	717	0	0	0	5 535	(305)	(108)	(108)	292	0	0	0	0	0
Operating Income	7 477 N/A	8 855 +18%	14 297 +61%	19 219 +34%	25 380 +32%	24 419 -4%	35 409 +45%	40 016 +13%	40 303 +1%	42 368 +5%	47 989 +13%	48 218 +0%	55 243 +15%	41 950 -24%	41 203 -2%	40 663 -1%	37 591 -8%	61 823 +64%	43 363 -30%	64 875 +50%	64 616 0%	86 668 +34%	70 141 -19%	52 908 -25%	51 294 -3%	49 335 -4%	49 000 -1%	51 207 +5%	57 018 +11%	70 914 +24%	77 326 +9%	84 699 +10%	78 625 -7%	65 422 -17%	67 498 +3%	65 691 -3%	83 097 +26%	94 555 +14%	99 352 +5%	107 041 +8%	91 842 -14%	57 232 -38%	51 464 -10%	51 387 0%	69 699 +36%	121 916 +75%	198 695 +63%	204 331 +3%	192 514 -6%	61 919 -68%	70 471 +14%	51 299 -27%	39 537 -23%	33 945 -14%	40 456 +19%	28 212 -30%	24 880 -12%	29 675 +19%	30 971 +4%	38 880 +26%	46 838 +20%	42 099 -10%	49 163 +17%	57 981 +18%	64 303 +11%	59 824 -7%	48 506 -19%	25 915 -47%	16 299 -37%	10 829 -34%	12 467 +15%	17 551 +41%	17 398 -1%	14 216 -18%
Pre-Tax Income
Interest Income Expense	(1 907)	(737)	(2 761)	(2 852)	(2 978)	6 011	(4 269)	(10 232)	(13 725)	(15 696)	(20 424)	(17 897)	(22 291)	(11 338)	(9 942)	(8 046)	(4 265)	(30 814)	(29 555)	(52 984)	(53 084)	(51 449)	(37 513)	(18 441)	(19 926)	(23 875)	(21 931)	(24 735)	(24 938)	(29 064)	(29 728)	(26 181)	(23 752)	(14 127)	(14 770)	(7 954)	(17 497)	(26 802)	(32 207)	(40 701)	(33 340)	(16 827)	(11 160)	(11 571)	(9 217)	(25 579)	(48 900)	(68 620)	(75 954)	(49 821)	(57 127)	(42 715)	(37 862)	(26 526)	(31 220)	(21 579)	(18 220)	(14 666)	(15 047)	(16 858)	(19 813)	(27 167)	(36 644)	(47 557)	(50 809)	(47 309)	(38 523)	(25 663)	(20 690)	(17 492)	(16 796)	(18 545)	(15 514)	(12 867)
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	0	2 096	0	0	0	2 140	0	0	0	5 003	0	0	0	0	0	0	0	0	0	0	0	0	343	0	39	0	236	0	0	0	628	717	0	1 088	5 992	5 535	0	305	33	400	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	0	0	0	0	0	0	0	0	0	0	0	0	0	2 987	0	0	0	3	0	0	0	244	0	43 550	97 511	95 825	0	0	0	0	0	0	50	50	0	0	0	0	0	0	0	0	0	0	0	5 623	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	474	611	1 220	1 216	3 377	3 794	4 252	4 270	2 657	2 219	1 740	2 454	4 526	5 374	4 742	8 194	7 532	8 949	3 949	923	355	5 760	6 596	6 119	6 928	7 583	6 094	6 323	4 149	364	6 098	5 239	5 418	1 350	2 711	2 555	3 042	(936)	46 002	7 602	4 249	6 913	57 115	44 942	(21 963)	(42 387)	(62 854)	(52 265)	(36 625)	4 246	4 285	1 367	1 570	1 014	1 483	1 710	2 230	3 194	3 909	8 467	9 089	5 303	4 166	(1 142)	(2 635)	298	395	403	64	345	324	1 531	1 640	1 756
Pre-Tax Income	6 045 N/A	8 729 +44%	12 756 +46%	17 583 +38%	25 778 +47%	34 224 +33%	35 391 +3%	34 054 -4%	29 236 -14%	28 892 -1%	29 306 +1%	32 776 +12%	37 479 +14%	35 986 -4%	36 003 +0%	40 809 +13%	40 856 +0%	39 959 -2%	17 756 -56%	12 814 -28%	11 888 -7%	40 979 +245%	39 226 -4%	40 588 +3%	38 297 -6%	33 043 -14%	33 162 +0%	32 794 -1%	36 229 +10%	47 298 +31%	53 697 +14%	63 758 +19%	60 291 -5%	54 788 -9%	55 439 +1%	60 292 +9%	68 642 +14%	72 064 +5%	113 147 +57%	117 492 +4%	160 262 +36%	143 143 -11%	97 419 -32%	84 758 -13%	38 519 -55%	53 950 +40%	86 940 +61%	83 446 -4%	79 985 -4%	16 394 -80%	17 972 +10%	9 951 -45%	3 285 -67%	8 432 +157%	10 955 +30%	8 344 -24%	8 890 +7%	18 203 +105%	20 461 +12%	31 207 +53%	36 114 +16%	26 946 -25%	22 677 -16%	14 817 -35%	10 859 -27%	13 117 +21%	10 410 -21%	1 055 -90%	(4 327) N/A	(6 318) -46%	(4 005) +37%	537 N/A	3 525 +557%	3 105 -12%
Net Income
Tax Provision	(1 162)	0	(1 128)	(2 480)	(5 305)	0	776	2 037	4 203	(3 611)	(3 663)	(4 097)	(4 685)	(5 170)	(5 184)	(6 305)	(6 599)	(6 114)	(2 713)	(1 717)	(1 531)	(10 245)	(10 781)	(12 111)	(12 457)	(8 261)	(8 139)	(7 777)	(8 329)	(10 478)	(11 886)	(14 081)	(13 318)	(12 112)	(11 952)	(12 512)	(14 046)	(14 422)	(22 639)	(23 510)	(32 064)	(28 647)	(19 528)	(19 505)	(13 159)	(20 474)	(32 490)	(29 314)	(25 682)	(3 479)	(3 795)	(2 167)	(873)	(6 408)	(6 913)	(7 009)	(7 119)	(4 169)	(4 998)	(6 648)	(7 920)	(7 622)	(6 391)	(8 316)	(8 224)	(7 822)	(8 062)	(3 379)	(1 910)	(1 183)	(863)	(1 023)	(1 452)	(2 466)
Income from Continuing Operations	4 882	8 729	11 629	15 104	20 474	34 224	36 167	36 090	33 438	25 280	25 642	28 679	32 794	30 816	30 820	34 505	34 257	33 845	15 043	11 097	10 358	30 734	28 445	28 477	25 840	24 782	25 023	25 016	27 899	36 820	41 811	49 678	46 974	42 676	43 487	47 780	54 596	57 642	90 508	93 982	128 198	114 496	77 893	65 256	25 363	33 475	54 451	54 131	54 303	12 915	14 177	7 784	2 412	2 024	4 042	1 334	1 772	14 034	15 463	24 559	28 194	19 324	16 286	6 500	2 634	5 296	2 348	(2 324)	(6 238)	(7 501)	(4 868)	(486)	2 073	639
Net Income (Common)	4 882 N/A	8 729 +79%	11 629 +33%	15 104 +30%	20 474 +36%	34 224 +67%	36 167 +6%	36 090 0%	33 438 -7%	25 280 -24%	25 642 +1%	28 679 +12%	32 794 +14%	26 990 -18%	26 993 +0%	30 678 +14%	30 430 -1%	33 845 +11%	15 043 -56%	11 097 -26%	10 358 -7%	30 734 +197%	28 445 -7%	28 477 +0%	25 840 -9%	24 782 -4%	25 023 +1%	25 016 0%	27 899 +12%	36 820 +32%	41 811 +14%	49 678 +19%	46 974 -5%	37 651 -20%	38 462 +2%	42 755 +11%	49 571 +16%	57 642 +16%	90 508 +57%	93 982 +4%	128 198 +36%	101 733 -21%	65 129 -36%	52 492 -19%	12 599 -76%	25 345 +101%	46 321 +83%	46 002 -1%	46 174 +0%	10 540 -77%	14 177 +35%	7 784 -45%	2 412 -69%	2 024 -16%	4 042 +100%	1 334 -67%	1 772 +33%	14 034 +692%	15 463 +10%	24 559 +59%	28 194 +15%	19 324 -31%	16 286 -16%	6 500 -60%	2 634 -59%	5 296 +101%	2 348 -56%	(2 324) N/A	(6 238) -168%	(7 501) -20%	(4 868) +35%	(486) +90%	2 073 N/A	639 -69%
EPS (Diluted)	697.42 N/A	1 091.12 +56%	830.64 -24%	1 078.85 +30%	1 462.42 +36%	1 801.26 +23%	2 583.35 +43%	2 577.85 0%	2 388.42 -7%	1 685.33 -29%	1 114.86 -34%	1 103.03 -1%	1 261.3 +14%	1 285.23 +2%	870.74 -32%	958.68 +10%	981.61 +2%	1 091.77 +11%	485.25 -56%	346.78 -29%	334.12 -4%	991.41 +197%	917.58 -7%	918.61 +0%	833.54 -9%	799.41 -4%	807.19 +1%	806.96 0%	899.96 +12%	1 187.74 +32%	1 348.74 +14%	1 602.51 +19%	1 515.29 -5%	1 206.76 -20%	1 240.7 +3%	1 336.09 +8%	1 599.06 +20%	1 847.5 +16%	2 919.61 +58%	3 031.67 +4%	4 135.41 +36%	3 260.68 -21%	2 100.93 -36%	1 640.37 -22%	406.41 -75%	812.36 +100%	1 484.66 +83%	1 474.42 -1%	1 479.94 +0%	337.83 -77%	454.41 +35%	249.49 -45%	77.31 -69%	64.87 -16%	130.19 +101%	42.55 -67%	56.62 +33%	449.82 +694%	495.6 +10%	787.15 +59%	903.67 +15%	619.37 -31%	521.99 -16%	208.35 -60%	84.43 -59%	169.74 +101%	75.25 -56%	-74.47 N/A	-199.92 -168%	-240.41 -20%	-156.03 +35%	-15.59 +90%	57.31 N/A	20 -65%

Income Statement Balance Sheet Cash Flow Statement

Vicem Energy and Environment JSC
VN:VTV

Income Statement

Earnings Waterfall
Vicem Energy and Environment JSC

Income Statement
Vicem Energy and Environment JSC

See Also

Company

Help

Tools

Stocks

Vicem Energy and Environment JSC VN:VTV

Income Statement

Earnings Waterfall Vicem Energy and Environment JSC

Income Statement Vicem Energy and Environment JSC

See Also

Company

Help

Tools

Stocks

Vicem Energy and Environment JSC
VN:VTV

Earnings Waterfall
Vicem Energy and Environment JSC

Income Statement
Vicem Energy and Environment JSC