Thong Nhat JSC (HNX:BAX)
Vietnam · Delayed Price · Currency is VND 31,700
+1,700 (5.67%)
At close: Jul 2, 2026
Thong Nhat JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 112,355 | 110,181 | 72,990 | 74,523 | 232,290 | 171,906 | |
Revenue Growth (YoY) | 17.07% | 50.95% | -2.06% | -67.92% | 35.13% | -44.78% |
Cost of Revenue | 58,659 | 60,946 | 31,690 | 38,491 | 145,001 | 101,865 |
Gross Profit | 53,696 | 49,235 | 41,300 | 36,031 | 87,288 | 70,041 |
Selling, General & Admin | 17,200 | 17,501 | 20,123 | 22,196 | 26,059 | 24,086 |
Operating Expenses | 17,200 | 17,501 | 20,123 | 22,196 | 26,059 | 24,086 |
Operating Income | 36,496 | 31,734 | 21,176 | 13,835 | 61,229 | 45,955 |
Interest Expense | - | -7.7 | - | - | - | - |
Interest & Investment Income | 13,354 | 13,354 | 12,373 | 23,022 | 14,578 | 15,933 |
Currency Exchange Gain (Loss) | 0.04 | 0.04 | 0.11 | 0.08 | - | - |
Other Non Operating Income (Expenses) | 2,539 | 249.52 | 282.88 | -268.3 | 6,949 | 6,685 |
EBT Excluding Unusual Items | 52,389 | 45,330 | 33,832 | 36,589 | 82,757 | 68,573 |
Gain (Loss) on Sale of Assets | - | - | 32.94 | - | - | - |
Pretax Income | 52,389 | 45,330 | 33,865 | 36,589 | 82,757 | 68,573 |
Income Tax Expense | 10,764 | 9,505 | 7,286 | 7,823 | 18,098 | 8,240 |
Net Income | 41,625 | 35,825 | 26,579 | 28,766 | 64,659 | 60,333 |
Preferred Dividends & Other Adjustments | 1,791 | 1,791 | 480 | 5,057 | - | - |
Net Income to Common | 39,834 | 34,033 | 26,099 | 23,709 | 64,659 | 60,333 |
Net Income Growth | 38.93% | 34.79% | -7.61% | -55.51% | 7.17% | -58.56% |
Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | 8 |
Shares Change (YoY) | -0.01% | - | - | -0.00% | 0.01% | -0.00% |
EPS (Basic) | 4857.50 | 4150.41 | 3182.77 | 2891.36 | 7885.00 | 7358.00 |
EPS (Diluted) | 4857.50 | 4150.41 | 3182.77 | 2891.36 | 7885.00 | 7358.00 |
EPS Growth | 35.13% | 30.40% | 10.08% | -63.33% | 7.16% | -58.56% |
Free Cash Flow | -7,332 | 28,268 | -7,448 | -13,990 | 14,433 | 21,564 |
Free Cash Flow Per Share | -894.07 | 3447.36 | -908.25 | -1706.13 | 1760.08 | 2629.81 |
Dividend Per Share | - | - | 2500.000 | 2500.000 | 5000.000 | - |
Dividend Growth | - | - | - | -50.00% | - | - |
Gross Margin | 47.79% | 44.69% | 56.58% | 48.35% | 37.58% | 40.74% |
Operating Margin | 32.48% | 28.80% | 29.01% | 18.57% | 26.36% | 26.73% |
Profit Margin | 35.45% | 30.89% | 35.76% | 31.81% | 27.83% | 35.10% |
Free Cash Flow Margin | -6.53% | 25.66% | -10.20% | -18.77% | 6.21% | 12.54% |
EBITDA | 49,127 | 44,252 | 34,033 | 27,830 | 74,093 | 58,710 |
EBITDA Margin | 43.73% | 40.16% | 46.63% | 37.34% | 31.90% | 34.15% |
D&A For EBITDA | 12,631 | 12,518 | 12,857 | 13,994 | 12,863 | 12,755 |
EBIT | 36,496 | 31,734 | 21,176 | 13,835 | 61,229 | 45,955 |
EBIT Margin | 32.48% | 28.80% | 29.01% | 18.57% | 26.36% | 26.73% |
Effective Tax Rate | 20.55% | 20.97% | 21.52% | 21.38% | 21.87% | 12.02% |
Revenue as Reported | 112,355 | 110,181 | 72,990 | 74,523 | 232,290 | 171,906 |