Sao Mai Viet Investment and Development JSC (HNX:UNI)
Vietnam · Delayed Price · Currency is VND 6,800.00
+200.00 (3.03%)
At close: Aug 13, 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 | Jun '26 Jun 30, 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 |
| 9,270 | 4,500 | 1,067 | 1,710 | 286.53 | 828.02 | |
Revenue Growth | 606.53% | 321.73% | -37.60% | 496.80% | -65.40% | -77.88% |
Cost of Revenue | 5,401 | 2,350 | 173.95 | - | 6.81 | 590.86 |
Gross Profit | 3,869 | 2,150 | 893.08 | 1,710 | 279.72 | 237.16 |
Selling, General & Admin | 3,191 | 1,567 | 763.28 | 1,333 | 1,013 | 435.4 |
Operating Expenses | 3,191 | 1,567 | 763.28 | 1,333 | 1,013 | 435.4 |
Operating Income | 678.64 | 583.25 | 129.81 | 377.22 | -733.64 | -198.24 |
Interest Expense | -497.64 | -459.42 | -39.45 | - | - | - |
Interest & Investment Income | 0.52 | 5.08 | 0.3 | - | 3.88 | 9.99 |
Other Non Operating Income (Expenses) | -78.15 | -80.46 | -67.57 | 506.94 | -143.38 | 209.61 |
Pretax Income | 103.37 | 48.45 | 23.08 | 884.16 | -873.13 | 21.36 |
Income Tax Expense | 248.54 | 58.44 | 21.74 | 199.79 | - | 3.82 |
Net Income | -145.17 | -9.99 | 1.34 | 684.37 | -873.13 | 17.53 |
Net Income to Common | -145.17 | -9.99 | 1.34 | 684.37 | -873.13 | 17.53 |
Net Income Growth | - | - | -99.80% | - | - | -97.05% |
Shares Outstanding (Basic) | 49 | 36 | 16 | 16 | 16 | 18 |
Shares Outstanding (Diluted) | 49 | 36 | 16 | 16 | 16 | 18 |
Shares Change | 219.56% | 129.31% | 0.41% | -0.24% | -11.07% | 15.25% |
EPS (Basic) | -2.96 | -0.28 | 0.09 | 44.00 | -56.00 | 1.00 |
EPS (Diluted) | -2.96 | -0.28 | 0.09 | 44.00 | -56.00 | 1.00 |
EPS Growth | - | - | -99.80% | - | - | -97.44% |
Free Cash Flow | -158,911 | -393,408 | -7,835 | 2,504 | -158,199 | -84,305 |
Free Cash Flow Per Share | -3237.81 | -10985.31 | -501.66 | 160.96 | -10146.43 | -4808.27 |
Gross Margin | 41.74% | 47.78% | 83.70% | 100.00% | 97.62% | 28.64% |
Operating Margin | 7.32% | 12.96% | 12.16% | 22.06% | -256.04% | -23.94% |
Profit Margin | -1.57% | -0.22% | 0.13% | 40.02% | -304.73% | 2.12% |
Free Cash Flow Margin | -1714.25% | -8742.39% | -734.25% | 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 | 678.64 | 583.25 | 129.81 | 377.22 | -733.64 | -198.24 |
EBIT Margin | 7.32% | 12.96% | 12.16% | 22.06% | -256.04% | -23.94% |
Effective Tax Rate | 240.44% | 120.63% | 94.19% | 22.60% | - | 17.90% |
Revenue as Reported | 9,270 | 4,500 | 1,067 | 1,710 | 286.53 | 828.02 |