Sao Mai Viet Investment and Development JSC (HNX:UNI)
Vietnam · Delayed Price · Currency is VND 7,500.00
0.00 (0.00%)
At close: Jun 5, 2026
HNX:UNI 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 | Mar '26 Mar 31, 2026 | 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 |
| 4,200 | 4,500 | 1,067 | 1,710 | 286.53 | 828.02 | |
Revenue Growth (YoY) | 303.06% | 321.73% | -37.60% | 496.80% | -65.40% | -77.88% |
Cost of Revenue | 2,240 | 2,350 | 121.45 | - | 6.81 | 590.86 |
Gross Profit | 1,960 | 2,150 | 945.58 | 1,710 | 279.72 | 237.16 |
Selling, General & Admin | 2,298 | 1,564 | 538.28 | 1,333 | 1,013 | 435.4 |
Operating Expenses | 2,298 | 1,564 | 538.28 | 1,333 | 1,013 | 435.4 |
Operating Income | -337.65 | 586.35 | 407.31 | 377.22 | -733.64 | -198.24 |
Interest Expense | -411.78 | -411.78 | - | - | - | - |
Interest & Investment Income | 5.07 | 5.07 | - | - | 3.88 | 9.99 |
Other Non Operating Income (Expenses) | -11.22 | -6.5 | -5.68 | 506.94 | -143.38 | 209.61 |
Pretax Income | -755.59 | 173.14 | 401.63 | 884.16 | -873.13 | 21.36 |
Income Tax Expense | 36.84 | 41.83 | 71.61 | 199.79 | - | 3.82 |
Net Income | -792.42 | 131.31 | 330.02 | 684.37 | -873.13 | 17.53 |
Net Income to Common | -792.42 | 131.31 | 330.02 | 684.37 | -873.13 | 17.53 |
Net Income Growth | - | -60.21% | -51.78% | - | - | -97.05% |
Shares Outstanding (Basic) | 22 | 16 | 16 | 16 | 16 | 18 |
Shares Outstanding (Diluted) | 22 | 16 | 16 | 16 | 16 | 18 |
Shares Change (YoY) | 31.94% | 4.44% | 1.04% | -0.24% | -11.07% | 15.25% |
EPS (Basic) | -35.64 | 8.00 | 21.00 | 44.00 | -56.00 | 1.00 |
EPS (Diluted) | -35.64 | 8.00 | 21.00 | 44.00 | -56.00 | 1.00 |
EPS Growth | - | -61.91% | -52.27% | - | - | -97.44% |
Free Cash Flow | -47,614 | -65,427 | -3,168 | 2,504 | -158,199 | -84,305 |
Free Cash Flow Per Share | -2141.48 | -3986.20 | -201.58 | 160.96 | -10146.43 | -4808.27 |
Gross Margin | 46.67% | 47.78% | 88.62% | 100.00% | 97.62% | 28.64% |
Operating Margin | -8.04% | 13.03% | 38.17% | 22.06% | -256.04% | -23.94% |
Profit Margin | -18.87% | 2.92% | 30.93% | 40.02% | -304.73% | 2.12% |
Free Cash Flow Margin | -1133.67% | -1453.93% | -296.88% | 146.41% | -55211.95% | -10181.50% |
EBITDA | - | - | - | 392.63 | -548.65 | -13.26 |
EBITDA Margin | - | - | - | 22.96% | -191.48% | -1.60% |
D&A For EBITDA | - | - | - | 15.42 | 184.98 | 184.98 |
EBIT | -337.65 | 586.35 | 407.31 | 377.22 | -733.64 | -198.24 |
EBIT Margin | -8.04% | 13.03% | 38.17% | 22.06% | -256.04% | -23.94% |
Effective Tax Rate | - | 24.16% | 17.83% | 22.60% | - | 17.90% |
Revenue as Reported | 4,200 | 4,500 | 1,067 | 1,710 | 286.53 | 828.02 |