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	Jan '25 Jan 1, 2025	Dec '23 Dec 31, 2023
Revenue	333,336	464,084	447,844
Revenue Growth (YoY)	-28.17%	3.63%	-
Cost of Revenue	291,210	398,013	379,023
Gross Profit	42,126	66,070	68,821
Selling, General & Admin	40,897	57,697	60,050
Operating Expenses	40,897	57,697	60,050
Operating Income	1,229	8,374	8,771
Interest Expense	-521.92	-804.21	-1,065
Interest & Investment Income	813.01	297.57	594.21
Other Non Operating Income (Expenses)	-239.33	4,823	4,952
Pretax Income	1,281	12,690	13,252
Income Tax Expense	549.34	3,439	3,713
Net Income	731.88	9,251	9,540
Preferred Dividends & Other Adjustments	256.16	3,238	3,339
Net Income to Common	475.72	6,013	6,201
Net Income Growth	-92.09%	-3.03%	-
Shares Outstanding (Basic)	4	4	4
Shares Outstanding (Diluted)	4	4	4
Shares Change (YoY)	-	0.30%	-
EPS (Basic)	108.00	1365.06	1411.86
EPS (Diluted)	108.00	1365.00	1411.86
EPS Growth	-92.09%	-3.32%	-
Free Cash Flow	882.85	6,820	-5,269
Free Cash Flow Per Share	200.42	1548.23	-1199.79
Dividend Per Share	-	1100.000	1100.000
Gross Margin	12.64%	14.24%	15.37%
Operating Margin	0.37%	1.80%	1.96%
Profit Margin	0.14%	1.30%	1.39%
Free Cash Flow Margin	0.27%	1.47%	-1.18%
EBITDA	1,963	9,159	-
EBITDA Margin	0.59%	1.97%	-
D&A For EBITDA	733.69	785.58	-
EBIT	1,229	8,374	8,771
EBIT Margin	0.37%	1.80%	1.96%
Effective Tax Rate	42.88%	27.10%	28.02%
Revenue as Reported	333,336	464,084	447,844

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