HNX:SMN 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	333,336	464,084	447,844
Revenue Growth (YoY)	-28.17%	3.63%	-
Cost of Revenue	289,148	398,013	379,023
Gross Profit	44,188	66,070	68,821
Selling, General & Admin	40,654	57,697	60,050
Operating Expenses	40,654	57,697	60,050
Operating Income	3,533	8,374	8,771
Interest Expense	-31.38	-804.21	-1,065
Interest & Investment Income	1,035	297.57	594.21
Other Non Operating Income (Expenses)	123.61	4,823	4,952
Pretax Income	4,661	12,690	13,252
Income Tax Expense	1,186	3,439	3,713
Net Income	3,475	9,251	9,540
Preferred Dividends & Other Adjustments	-	3,238	3,339
Net Income to Common	3,475	6,013	6,201
Net Income Growth	-62.43%	-3.03%	-
Shares Outstanding (Basic)	7	4	4
Shares Outstanding (Diluted)	7	4	4
Shares Change (YoY)	53.49%	0.30%	-
EPS (Basic)	514.00	1365.06	1411.86
EPS (Diluted)	514.00	1365.00	1411.86
EPS Growth	-62.34%	-3.32%	-
Free Cash Flow	981.35	6,820	-5,269
Free Cash Flow Per Share	145.15	1548.23	-1199.79
Dividend Per Share	-	1100.000	1100.000
Gross Margin	13.26%	14.24%	15.37%
Operating Margin	1.06%	1.80%	1.96%
Profit Margin	1.04%	1.30%	1.39%
Free Cash Flow Margin	0.29%	1.47%	-1.18%
EBITDA	4,262	9,159	-
EBITDA Margin	1.28%	1.97%	-
D&A For EBITDA	728.23	785.58	-
EBIT	3,533	8,374	8,771
EBIT Margin	1.06%	1.80%	1.96%
Effective Tax Rate	25.44%	27.10%	28.02%
Revenue as Reported	333,336	464,084	447,844

Source: S&P Global Market Intelligence. Standard template. Financial Sources.