V

Vinh Son Song Hinh Hydropower JSC
VN:VSH

Watchlist Manager
Vinh Son Song Hinh Hydropower JSC
VN:VSH
Watchlist
Price: 51 000 VND Market Closed
Market Cap: 12T VND
Have any thoughts about
Vinh Son Song Hinh Hydropower JSC?
Write Note

Income Statement

Earnings Waterfall
Vinh Son Song Hinh Hydropower JSC

Revenue
1.8T VND
Cost of Revenue
-987.4B VND
Gross Profit
811.4B VND
Operating Expenses
-72.8B VND
Operating Income
738.6B VND
Other Expenses
-361.8B VND
Net Income
376.8B VND

Income Statement
Vinh Son Song Hinh Hydropower JSC

Rotate your device to view
Income Statement
Currency: VND
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
Revenue
Revenue
308 357
N/A
554 477
+80%
591 247
+7%
644 009
+9%
707 430
+10%
467 424
-34%
446 293
-5%
418 940
-6%
433 415
+3%
448 174
+3%
535 335
+19%
544 395
+2%
526 927
-3%
526 698
0%
570 971
+8%
618 777
+8%
607 785
-2%
563 578
-7%
462 639
-18%
398 497
-14%
360 552
-10%
400 284
+11%
300 629
-25%
245 351
-18%
300 649
+23%
340 618
+13%
494 749
+45%
938 305
+90%
1 131 335
+21%
1 611 301
+42%
2 229 469
+38%
2 392 175
+7%
2 756 146
+15%
3 084 637
+12%
3 168 246
+3%
3 164 429
0%
2 894 410
-9%
2 572 042
-11%
2 029 383
-21%
1 784 647
-12%
1 798 834
+1%
Gross Profit
Cost of Revenue
(155 680)
(157 907)
(154 596)
(155 634)
(165 573)
(164 972)
(164 378)
(161 956)
(165 613)
(181 436)
(199 838)
(208 860)
(210 861)
(215 032)
(218 600)
(224 190)
(225 935)
(214 298)
(200 588)
(208 959)
(202 547)
(202 911)
(190 797)
(176 979)
(188 594)
(203 840)
(227 668)
(410 795)
(581 363)
(796 395)
(985 916)
(1 005 382)
(1 031 630)
(1 062 259)
(1 072 079)
(1 066 632)
(1 038 933)
(1 012 981)
(986 916)
(971 707)
(987 401)
Gross Profit
152 676
N/A
396 570
+160%
436 651
+10%
488 376
+12%
541 859
+11%
302 451
-44%
281 918
-7%
256 987
-9%
267 805
+4%
266 738
0%
335 499
+26%
335 537
+0%
316 067
-6%
311 666
-1%
352 371
+13%
394 586
+12%
381 849
-3%
349 280
-9%
262 051
-25%
189 538
-28%
158 005
-17%
197 373
+25%
109 832
-44%
68 372
-38%
112 055
+64%
136 778
+22%
267 081
+95%
527 510
+98%
549 972
+4%
814 905
+48%
1 243 553
+53%
1 386 793
+12%
1 724 517
+24%
2 022 377
+17%
2 096 168
+4%
2 097 797
+0%
1 855 477
-12%
1 559 062
-16%
1 042 468
-33%
812 940
-22%
811 433
0%
Operating Income
Operating Expenses
(19 747)
(19 456)
(20 784)
(20 316)
(20 540)
(21 058)
(21 812)
(22 084)
(22 866)
(21 766)
(21 886)
(33 287)
(34 043)
(24 918)
(35 784)
(25 319)
(25 108)
(25 629)
(26 171)
(25 401)
(25 112)
(23 022)
(20 726)
(21 797)
(21 639)
(23 099)
(25 327)
(26 995)
(30 338)
(45 358)
(50 043)
(57 505)
(61 667)
(77 278)
(82 679)
(84 392)
(83 321)
(64 905)
(78 184)
(73 536)
(72 783)
Selling, General & Administrative
(19 747)
(19 455)
(20 784)
(20 317)
(20 541)
(21 058)
(21 815)
(22 088)
(22 869)
59 186
(21 886)
(33 286)
(34 042)
(24 280)
(35 784)
(25 319)
(25 108)
(24 995)
(26 171)
(25 401)
(25 112)
(22 403)
(20 726)
(21 797)
(21 639)
(22 506)
(25 221)
(26 771)
(30 115)
(44 862)
(49 449)
(56 595)
(60 607)
(76 689)
(81 209)
(79 842)
(78 671)
(60 124)
(54 864)
(52 500)
(51 777)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(80 952)
0
0
0
(638)
0
0
0
(635)
0
0
0
(620)
0
0
0
(592)
(106)
(224)
0
(496)
(396)
(414)
(563)
(589)
(593)
0
(456)
(587)
(719)
(856)
(827)
Other Operating Expenses
0
0
0
0
0
0
3
4
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(224)
0
(198)
(497)
(497)
0
(877)
(4 550)
(4 193)
(4 193)
(22 601)
(20 179)
(20 179)
Operating Income
132 930
N/A
377 115
+184%
415 867
+10%
468 059
+13%
521 317
+11%
281 394
-46%
260 103
-8%
234 900
-10%
244 937
+4%
244 972
+0%
313 612
+28%
302 249
-4%
282 023
-7%
286 748
+2%
316 587
+10%
369 269
+17%
356 743
-3%
323 651
-9%
235 881
-27%
164 137
-30%
132 893
-19%
174 350
+31%
89 106
-49%
46 574
-48%
90 416
+94%
113 680
+26%
241 754
+113%
500 515
+107%
519 634
+4%
769 548
+48%
1 193 510
+55%
1 329 288
+11%
1 662 850
+25%
1 945 100
+17%
2 013 489
+4%
2 013 405
0%
1 772 156
-12%
1 494 157
-16%
964 284
-35%
739 405
-23%
738 649
0%
Pre-Tax Income
Interest Income Expense
27 940
24 119
19 665
15 168
7 258
9 346
12 843
24 316
28 850
34 870
38 157
46 007
46 042
34 516
38 340
22 444
13 279
19 414
18 741
11 726
19 592
3 353
2 776
3 452
1 372
122 241
122 731
15 681
(82 404)
(313 778)
(422 981)
(423 141)
(439 698)
(425 938)
(419 839)
(416 582)
(410 658)
(400 804)
(384 963)
(360 538)
(310 916)
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
(3 501)
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(48)
4
24
28
39
(7 705)
(7 303)
(5 521)
(5 531)
999
1 002
(52)
(77)
(275)
(193)
44
109
(569)
(655)
(908)
420
385
929
812
(1 218)
(218)
(766)
(649)
6
(1 234)
(5 168)
(5 167)
(36 888)
(139 327)
(138 890)
(138 878)
(108 128)
(920)
(926)
(999)
(35)
Pre-Tax Income
160 822
N/A
401 238
+149%
435 556
+9%
483 255
+11%
528 614
+9%
283 035
-46%
265 643
-6%
253 695
-4%
268 256
+6%
280 842
+5%
352 771
+26%
348 205
-1%
327 989
-6%
320 989
-2%
354 734
+11%
391 757
+10%
370 132
-6%
342 496
-7%
253 968
-26%
174 955
-31%
152 904
-13%
178 088
+16%
92 811
-48%
50 839
-45%
90 570
+78%
235 702
+160%
363 719
+54%
515 546
+42%
437 236
-15%
451 034
+3%
765 361
+70%
900 980
+18%
1 186 263
+32%
1 379 834
+16%
1 454 760
+5%
1 457 945
+0%
1 253 370
-14%
1 092 433
-13%
578 395
-47%
377 867
-35%
427 698
+13%
Net Income
Tax Provision
(17 223)
(41 966)
(43 966)
(45 339)
(47 539)
(31 413)
(31 414)
(29 320)
(31 009)
(22 720)
(33 403)
(39 121)
(38 955)
(37 037)
(39 653)
(42 444)
(40 285)
(36 289)
(27 492)
(18 840)
(17 794)
(19 070)
(10 567)
(6 676)
(12 830)
(47 405)
(72 820)
(87 476)
(80 803)
(63 761)
(75 773)
(89 424)
(111 983)
(114 989)
(117 121)
(115 517)
(106 011)
(98 443)
(59 283)
(53 409)
(50 857)
Income from Continuing Operations
143 600
359 272
391 591
437 916
481 075
251 622
234 229
224 375
237 247
258 122
319 368
309 084
289 034
283 952
315 081
349 313
329 847
306 207
226 476
156 115
135 110
159 018
82 244
44 163
77 741
188 297
290 898
428 071
356 433
387 273
689 588
811 556
1 074 279
1 264 845
1 337 640
1 342 428
1 147 359
993 990
519 112
324 458
376 842
Net Income (Common)
143 600
N/A
359 272
+150%
391 591
+9%
437 916
+12%
481 075
+10%
245 591
-49%
228 198
-7%
214 975
-6%
227 847
+6%
251 384
+10%
310 998
+24%
297 681
-4%
277 218
-7%
280 246
+1%
304 268
+9%
340 088
+12%
321 035
-6%
298 055
-7%
217 585
-27%
152 039
-30%
131 034
-14%
153 585
+17%
76 811
-50%
38 730
-50%
72 308
+87%
188 297
+160%
290 898
+54%
428 071
+47%
356 433
-17%
387 273
+9%
689 588
+78%
811 556
+18%
1 074 279
+32%
1 264 845
+18%
1 337 640
+6%
1 342 428
+0%
1 147 359
-15%
993 990
-13%
519 112
-48%
324 458
-37%
376 842
+16%
EPS (Diluted)
710.89
N/A
1 744.03
+145%
1 900.92
+9%
2 125.8
+12%
2 335.31
+10%
1 120.01
-52%
1 107.75
-1%
1 043.56
-6%
1 106.05
+6%
1 146.44
+4%
1 509.69
+32%
1 445.05
-4%
1 345.71
-7%
1 278.06
-5%
1 477.02
+16%
1 650.91
+12%
1 558.42
-6%
1 359.27
-13%
1 055.01
-22%
737.19
-30%
597.57
-19%
700.42
+17%
350.29
-50%
176.63
-50%
329.76
+87%
858.73
+160%
1 231.91
+43%
1 904.69
+55%
1 546.74
-19%
1 639.31
+6%
2 918.15
+78%
3 436.28
+18%
4 547.38
+32%
5 354.04
+18%
4 796.04
-10%
6 934.83
+45%
4 840.82
-30%
4 207.52
-13%
2 197.37
-48%
1 373.41
-37%
1 595.15
+16%

See Also

Discover More