Sunshine Group JSC Income Statement

Financials in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Total Interest Expense	664,124	142,629	55,330	49,563	260,819
Net Interest Income	-664,124	-142,629	-55,330	-49,563	-260,819
Other Revenue	20,246,538	2,469,469	554,619	1,212,592	1,241,490
Revenue Before Loan Losses	19,582,414	2,326,840	499,288	1,163,029	980,670
Revenue	19,582,414	2,326,840	499,288	1,163,029	980,670
Revenue Growth (YoY)	741.59%	366.03%	-57.07%	18.59%	-16.41%
Cost of Services Provided	8,465,402	1,559,366	455,565	693,065	967,773
Other Operating Expenses	859,942	494,984	380,134	210,731	15,857
Total Operating Expenses	9,325,344	2,054,350	835,699	903,796	983,629
Operating Income	10,257,070	272,489	-336,410	259,233	-2,959
Earnings From Equity Investments	793.1	18.17	-	-65.53	-18,779
EBT Excluding Unusual Items	11,219,715	971,572	257,362	672,160	164,663
Gain (Loss) on Sale of Investments	-	2,836	1,799	108,540	426,311
Pretax Income	11,219,715	974,409	259,161	780,701	590,973
Income Tax Expense	2,372,741	200,560	55,005	160,932	175,478
Earnings From Continuing Ops.	8,846,973	773,849	204,157	619,768	415,496
Minority Interest in Earnings	-559,157	-94,678	-65,268	-252,659	-47,776
Net Income	8,287,816	679,170	138,888	367,109	367,720
Preferred Dividends & Other Adjustments	-	-	-	-	3,249
Net Income to Common	8,287,816	679,170	138,888	367,109	364,471
Net Income Growth	1120.29%	389.00%	-62.17%	-0.17%	82.31%
Shares Outstanding (Basic)	460	300	300	300	268
Shares Outstanding (Diluted)	460	300	300	300	268
Shares Change (YoY)	53.27%	-	-	12.13%	7.01%
EPS (Basic)	18024.00	2263.90	462.96	1223.70	1362.33
EPS (Diluted)	18024.00	2263.90	462.96	1223.70	1362.33
EPS Growth	696.15%	389.00%	-62.17%	-10.18%	68.85%
Free Cash Flow	19,084,786	4,393,943	652,883	2,451,000	2,731,717
Free Cash Flow Per Share	41504.81	14646.48	2176.28	8170.00	10210.72
Operating Margin	52.38%	11.71%	-67.38%	22.29%	-0.30%
Profit Margin	42.32%	29.19%	27.82%	31.56%	37.16%
Free Cash Flow Margin	97.46%	188.84%	130.76%	210.74%	278.56%
Effective Tax Rate	21.15%	20.58%	21.22%	20.61%	29.69%
Revenue as Reported	20,246,538	2,469,469	554,619	1,212,592	1,241,490

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.