Phuong Nam Education Investment and Development JSC (HNX:SED)
Vietnam · Delayed Price · Currency is VND 15,400
+300 (1.99%)
At close: Aug 12, 2026
HNX:SED 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
| 1,212,122 | 1,100,712 | 1,331,234 | 1,041,164 | 907,369 | 685,345 | |
Revenue Growth | -11.68% | -17.32% | 27.86% | 14.74% | 32.40% | 13.44% |
Cost of Revenue | 1,004,503 | 829,283 | 1,021,824 | 781,035 | 676,525 | 511,748 |
Gross Profit | 207,620 | 271,429 | 309,410 | 260,129 | 230,845 | 173,597 |
Selling, General & Admin | 174,241 | 221,019 | 230,875 | 198,841 | 175,404 | 119,456 |
Operating Expenses | 174,241 | 221,019 | 230,875 | 198,841 | 175,404 | 119,456 |
Operating Income | 33,378 | 50,410 | 78,535 | 61,288 | 55,440 | 54,141 |
Interest Expense | -3,357 | -3,049 | -3,309 | -4,584 | -4,665 | -4,292 |
Interest & Investment Income | 3,219 | 2,162 | 942.06 | 788.41 | 562.03 | 676.06 |
Other Non Operating Income (Expenses) | 7,817 | -1,631 | 2,145 | -25.15 | -270.48 | -347.77 |
EBT Excluding Unusual Items | 41,057 | 47,891 | 78,313 | 57,467 | 51,067 | 50,177 |
Gain (Loss) on Sale of Assets | 879.63 | 879.63 | 354.55 | 39.15 | - | 144.9 |
Pretax Income | 41,936 | 48,771 | 78,668 | 57,506 | 51,578 | 50,322 |
Income Tax Expense | 11,422 | 12,568 | 17,682 | 16,309 | 13,665 | 12,067 |
Net Income | 30,515 | 36,203 | 60,986 | 41,197 | 37,912 | 38,255 |
Preferred Dividends & Other Adjustments | - | - | 10,368 | 7,004 | 6,445 | 6,503 |
Net Income to Common | 30,515 | 36,203 | 50,618 | 34,194 | 31,467 | 31,752 |
Net Income Growth | -44.07% | -28.48% | 48.03% | 8.67% | -0.90% | 1.55% |
Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Change | 0.00% | - | - | - | - | -1.90% |
EPS (Basic) | 3290.74 | 3904.59 | 5459.35 | 3687.94 | 3393.86 | 3424.55 |
EPS (Diluted) | 3290.74 | 3904.59 | 5459.35 | 3687.94 | 3393.86 | 3424.55 |
EPS Growth | -44.08% | -28.48% | 48.03% | 8.67% | -0.90% | 3.52% |
Additional Metrics
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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | -14,740 | 64,062 | 47,505 | 656.25 | 61,904 | -30,209 |
Free Cash Flow Per Share | -1589.57 | 6909.34 | 5123.56 | 70.78 | 6676.63 | -3258.12 |
Dividend Per Share | - | - | 2000.000 | 1500.000 | 1500.000 | 1500.000 |
Dividend Growth | - | - | 33.33% | 0% | 0% | 7.14% |
Gross Margin | 17.13% | 24.66% | 23.24% | 24.98% | 25.44% | 25.33% |
Operating Margin | 2.75% | 4.58% | 5.90% | 5.89% | 6.11% | 7.90% |
Profit Margin | 2.52% | 3.29% | 3.80% | 3.28% | 3.47% | 4.63% |
Free Cash Flow Margin | -1.22% | 5.82% | 3.57% | 0.06% | 6.82% | -4.41% |
EBITDA | 69,146 | 86,613 | 82,831 | 67,325 | 60,402 | 57,765 |
EBITDA Margin | 5.71% | 7.87% | 6.22% | 6.47% | 6.66% | 8.43% |
D&A For EBITDA | 35,767 | 36,203 | 4,296 | 6,037 | 4,962 | 3,624 |
EBIT | 33,378 | 50,410 | 78,535 | 61,288 | 55,440 | 54,141 |
EBIT Margin | 2.75% | 4.58% | 5.90% | 5.89% | 6.11% | 7.90% |
Effective Tax Rate | 27.24% | 25.77% | 22.48% | 28.36% | 26.50% | 23.98% |
Revenue as Reported | 1,212,122 | 1,100,712 | 1,331,234 | 1,041,164 | 907,369 | 685,345 |