HNX:PPY 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	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	4,130,429	4,459,753	4,415,410	4,237,850	2,030,413
Revenue Growth (YoY)	-7.38%	1.00%	4.19%	108.72%	37.81%
Cost of Revenue	3,970,146	4,279,736	4,260,481	4,099,008	1,902,732
Gross Profit	160,282	180,017	154,930	138,842	127,681
Selling, General & Admin	169,898	187,190	165,891	126,708	116,140
Operating Expenses	169,898	187,190	165,891	126,708	116,140
Operating Income	-9,616	-7,173	-10,962	12,134	11,541
Interest Expense	-2,744	-3,227	-1,752	-1,377	-508.68
Interest & Investment Income	5,116	3,952	5,405	7,016	3,484
Other Non Operating Income (Expenses)	14,065	19,884	20,087	13,098	6,551
EBT Excluding Unusual Items	6,820	13,436	12,778	30,871	21,068
Other Unusual Items	-3,729	-	-	-	-
Pretax Income	3,091	13,436	12,778	30,871	21,068
Income Tax Expense	1,787	1,932	2,150	6,123	4,151
Net Income	1,304	11,504	10,628	24,748	16,917
Preferred Dividends & Other Adjustments	-	2,876	2,657	-	-
Net Income to Common	1,304	8,628	7,971	24,748	16,917
Net Income Growth	-88.66%	8.24%	-57.06%	46.29%	73.16%
Shares Outstanding (Basic)	9	9	9	9	11
Shares Outstanding (Diluted)	9	9	9	9	11
Shares Change (YoY)	-	-	-0.85%	-13.91%	17.19%
EPS (Basic)	139.57	923.35	853.03	2626.00	1545.37
EPS (Diluted)	139.57	923.35	853.03	2626.00	1545.37
EPS Growth	-84.89%	8.24%	-67.52%	69.93%	47.76%
Free Cash Flow	3,590	-4,054	-10,933	16,196	-13,825
Free Cash Flow Per Share	384.17	-433.86	-1170.08	1718.55	-1262.94
Dividend Per Share	-	700.000	-	1000.000	-
Gross Margin	3.88%	4.04%	3.51%	3.28%	6.29%
Operating Margin	-0.23%	-0.16%	-0.25%	0.29%	0.57%
Profit Margin	0.03%	0.19%	0.18%	0.58%	0.83%
Free Cash Flow Margin	0.09%	-0.09%	-0.25%	0.38%	-0.68%
EBITDA	4,649	4,852	-2,916	19,056	15,767
EBITDA Margin	0.11%	0.11%	-0.07%	0.45%	0.78%
D&A For EBITDA	14,265	12,025	8,045	6,923	4,226
EBIT	-9,616	-7,173	-10,962	12,134	11,541
EBIT Margin	-0.23%	-0.16%	-0.25%	0.29%	0.57%
Effective Tax Rate	57.82%	14.38%	16.83%	19.83%	19.70%
Revenue as Reported	4,130,429	4,459,753	4,415,410	4,237,850	2,030,413

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