Song Da 9 JSC (HNX:SD9)
Vietnam · Delayed Price · Currency is VND 10,200
+100 (0.99%)
At close: Aug 12, 2026
Song Da 9 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 |
| 524,971 | 487,746 | 426,909 | 505,064 | 574,157 | 571,622 | |
Revenue Growth | 43.44% | 14.25% | -15.47% | -12.03% | 0.44% | 77.55% |
Cost of Revenue | 350,287 | 315,348 | 246,876 | 349,081 | 391,641 | 417,698 |
Gross Profit | 174,684 | 172,398 | 180,033 | 155,983 | 182,516 | 153,924 |
Selling, General & Admin | 67,567 | 77,064 | 57,905 | 30,904 | 41,866 | 35,374 |
Operating Expenses | 67,567 | 77,064 | 57,905 | 30,904 | 41,866 | 35,374 |
Operating Income | 107,118 | 95,333 | 122,127 | 125,079 | 140,650 | 118,549 |
Interest Expense | -45,057 | -45,980 | -53,348 | -76,515 | -79,677 | -77,634 |
Interest & Investment Income | 7,129 | 6,769 | 4,218 | 4,434 | 3,819 | 3,809 |
Currency Exchange Gain (Loss) | -23.82 | -5.75 | -10.4 | -529.98 | - | - |
Other Non Operating Income (Expenses) | -4,141 | -3,377 | -5,839 | -2,260 | -6,287 | 5,089 |
EBT Excluding Unusual Items | 65,025 | 52,740 | 67,147 | 50,208 | 58,506 | 49,813 |
Gain (Loss) on Sale of Investments | - | - | -4,845 | -104.61 | - | - |
Gain (Loss) on Sale of Assets | 7,836 | 9,320 | - | 4,092 | - | - |
Pretax Income | 72,861 | 62,061 | 62,302 | 54,195 | 58,506 | 49,813 |
Income Tax Expense | 14,654 | 12,668 | 13,842 | 15,721 | 14,569 | 16,691 |
Earnings From Continuing Operations | 58,207 | 49,393 | 48,459 | 38,474 | 43,937 | 33,122 |
Minority Interest in Earnings | -21,967 | -19,429 | -23,146 | -26,520 | -28,108 | -25,071 |
Net Income | 36,240 | 29,963 | 25,313 | 11,954 | 15,829 | 8,051 |
Preferred Dividends & Other Adjustments | - | - | 5,356 | 1,025 | - | - |
Net Income to Common | 36,240 | 29,963 | 19,957 | 10,929 | 15,829 | 8,051 |
Net Income Growth | 109.86% | 50.14% | 82.60% | -30.95% | 96.61% | 461.65% |
Shares Outstanding (Basic) | 34 | 34 | 34 | 34 | 37 | 34 |
Shares Outstanding (Diluted) | 34 | 34 | 34 | 34 | 37 | 34 |
Shares Change | - | - | - | -6.35% | 6.70% | 0.07% |
EPS (Basic) | 1058.61 | 875.26 | 582.96 | 319.25 | 433.00 | 235.00 |
EPS (Diluted) | 1058.35 | 875.00 | 582.96 | 319.00 | 433.00 | 235.00 |
EPS Growth | 109.80% | 50.10% | 82.75% | -26.33% | 84.25% | 461.24% |
Free Cash Flow | 43,038 | 149,926 | 112,423 | 164,779 | 194,756 | 75,559 |
Free Cash Flow Per Share | 1257.18 | 4379.46 | 3283.94 | 4813.30 | 5327.63 | 2205.52 |
Dividend Per Share | - | - | 1000.000 | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 33.27% | 35.35% | 42.17% | 30.88% | 31.79% | 26.93% |
Operating Margin | 20.40% | 19.55% | 28.61% | 24.77% | 24.50% | 20.74% |
Profit Margin | 6.90% | 6.14% | 4.67% | 2.16% | 2.76% | 1.41% |
Free Cash Flow Margin | 8.20% | 30.74% | 26.33% | 32.63% | 33.92% | 13.22% |
EBITDA | 168,079 | 155,689 | 182,584 | 205,611 | 233,161 | 223,685 |
EBITDA Margin | 32.02% | 31.92% | 42.77% | 40.71% | 40.61% | 39.13% |
D&A For EBITDA | 60,961 | 60,356 | 60,457 | 80,532 | 92,511 | 105,136 |
EBIT | 107,118 | 95,333 | 122,127 | 125,079 | 140,650 | 118,549 |
EBIT Margin | 20.40% | 19.55% | 28.61% | 24.77% | 24.50% | 20.74% |
Effective Tax Rate | 20.11% | 20.41% | 22.22% | 29.01% | 24.90% | 33.51% |
Revenue as Reported | 524,971 | 487,746 | 426,909 | 505,064 | 574,157 | 571,622 |