HNX:TET 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
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024
Revenue	20,171	23,448	23,542	23,989
Revenue Growth	-12.27%	-0.40%	-1.86%	-
Cost of Revenue	11,560	13,114	15,412	12,785
Gross Profit	8,611	10,334	8,130	11,204
Selling, General & Admin	8,527	6,380	6,971	5,662
Operating Expenses	8,527	6,380	6,971	5,662
Operating Income	83.93	3,954	1,159	5,542
Interest & Investment Income	3,243	3,948	3,961	7,259
Currency Exchange Gain (Loss)	1.01	1.01	1.44	0.83
Other Non Operating Income (Expenses)	-1,237	4,502	1,299	1,328
Pretax Income	2,090	12,405	6,420	14,129
Income Tax Expense	1,076	2,291	1,501	3,146
Net Income	1,014	10,114	4,919	10,983
Net Income to Common	1,014	10,114	4,919	10,983
Net Income Growth	-86.71%	105.62%	-55.22%	-
Shares Outstanding (Basic)	48	6	6	6
Shares Outstanding (Diluted)	48	6	6	6
Shares Change	746.15%	-	-	-
EPS (Basic)	21.02	1773.44	862.47	1925.87
EPS (Diluted)	20.97	1773.00	862.00	1925.87
EPS Growth	-98.43%	105.68%	-55.24%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024
Free Cash Flow	-12,167	-1,743	1,341	323.43
Free Cash Flow Per Share	-252.26	-305.70	235.15	56.71
Dividend Per Share	-	-	800.000	-
Dividend Growth	-	-	-	-
Gross Margin	42.69%	44.07%	34.53%	46.71%
Operating Margin	0.42%	16.86%	4.92%	23.10%
Profit Margin	5.03%	43.13%	20.89%	45.78%
Free Cash Flow Margin	-60.32%	-7.43%	5.70%	1.35%
EBITDA	2,167	6,263	1,206	7,359
EBITDA Margin	10.74%	26.71%	5.12%	30.68%
D&A For EBITDA	2,083	2,309	46.81	1,817
EBIT	83.93	3,954	1,159	5,542
EBIT Margin	0.42%	16.86%	4.92%	23.10%
Effective Tax Rate	51.50%	18.47%	23.39%	22.27%
Revenue as Reported	20,171	23,448	23,542	23,989