HNX:TV4 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	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	278,973	207,053	202,013	299,705	291,924
Revenue Growth (YoY)	34.73%	2.50%	-32.60%	2.67%	16.30%
Cost of Revenue	212,742	154,899	141,018	210,253	205,366
Gross Profit	66,232	52,154	60,995	89,452	86,558
Selling, General & Admin	48,841	40,829	48,409	60,845	57,651
Operating Expenses	48,841	40,829	48,409	60,845	57,651
Operating Income	17,391	11,326	12,586	28,607	28,906
Interest Expense	-66.97	-	-	-	-
Interest & Investment Income	24,185	22,735	24,022	20,080	12,632
Currency Exchange Gain (Loss)	339.81	302.88	14.66	-12.42	-
Other Non Operating Income (Expenses)	59.59	-483.17	-206.93	-	-97.09
EBT Excluding Unusual Items	41,908	33,881	36,415	48,675	41,442
Gain (Loss) on Sale of Investments	-110.16	-112.34	-112.73	301.78	-
Gain (Loss) on Sale of Assets	-	83.64	-	-	-
Other Unusual Items	-747.89	-343.93	-85.75	-1,272	-
Pretax Income	41,050	33,508	36,216	47,705	41,442
Income Tax Expense	4,095	2,823	3,459	6,186	6,171
Net Income	36,955	30,685	32,758	41,519	35,271
Preferred Dividends & Other Adjustments	-	-	5,144	5,380	-
Net Income to Common	36,955	30,685	27,613	36,140	35,271
Net Income Growth	20.43%	-6.33%	-21.10%	17.72%	27.43%
Shares Outstanding (Basic)	20	20	20	20	20
Shares Outstanding (Diluted)	20	20	20	20	20
Shares Change (YoY)	-	-	-	0.00%	-0.41%
EPS (Basic)	1868.17	1551.18	1395.92	1826.94	1783.04
EPS (Diluted)	1868.17	1551.00	1395.92	1826.94	1783.04
EPS Growth	20.45%	11.11%	-23.59%	2.46%	27.96%
Free Cash Flow	54,424	6,596	-19,192	-35,877	18,259
Free Cash Flow Per Share	2751.27	333.42	-970.21	-1813.65	923.03
Dividend Per Share	-	1000.000	1000.000	-	-
Gross Margin	23.74%	25.19%	30.19%	29.85%	29.65%
Operating Margin	6.23%	5.47%	6.23%	9.54%	9.90%
Profit Margin	13.25%	14.82%	13.67%	12.06%	12.08%
Free Cash Flow Margin	19.51%	3.19%	-9.50%	-11.97%	6.25%
EBITDA	21,966	15,002	17,489	33,423	33,354
EBITDA Margin	7.87%	7.25%	8.66%	11.15%	11.43%
D&A For EBITDA	4,575	3,676	4,904	4,817	4,448
EBIT	17,391	11,326	12,586	28,607	28,906
EBIT Margin	6.23%	5.47%	6.23%	9.54%	9.90%
Effective Tax Rate	9.98%	8.43%	9.55%	12.97%	14.89%
Revenue as Reported	278,973	207,053	202,013	299,705	291,924

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.