HNX:V12 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 2019	FY 2018
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Revenue	551,084	460,882	373,697	491,812	650,703
Revenue Growth (YoY)	19.57%	23.33%	-24.02%	-24.42%	27.66%
Cost of Revenue	501,811	431,981	345,902	455,807	616,280
Gross Profit	49,273	28,901	27,796	36,005	34,423
Selling, General & Admin	34,422	16,173	15,717	16,535	21,824
Operating Expenses	34,422	16,173	15,717	16,535	21,824
Operating Income	14,851	12,728	12,078	19,470	12,599
Interest Expense	-170.07	-62.01	-445.23	-11,580	-11,858
Interest & Investment Income	2,638	1,279	1,912	3,717	5,588
Other Non Operating Income (Expenses)	-88.38	182.56	-1,522	-1,698	4,091
EBT Excluding Unusual Items	17,230	14,128	12,023	9,909	10,420
Gain (Loss) on Sale of Investments	611.16	-2,760	-	-	-
Gain (Loss) on Sale of Assets	-	-	750	-	-
Other Unusual Items	-	-	89.23	-	-
Pretax Income	17,841	11,368	12,862	9,909	10,420
Income Tax Expense	6,609	2,303	2,602	3,756	1,793
Net Income	11,232	9,066	10,260	6,154	8,627
Preferred Dividends & Other Adjustments	-	1,976	1,559	-	-
Net Income to Common	11,232	7,089	8,701	6,154	8,627
Net Income Growth	23.90%	-11.64%	66.73%	-28.67%	10.29%
Shares Outstanding (Basic)	12	12	9	6	6
Shares Outstanding (Diluted)	12	12	9	6	6
Shares Change (YoY)	-	23.31%	62.24%	-0.02%	-0.05%
EPS (Basic)	965.31	609.26	922.12	1058.00	1483.00
EPS (Diluted)	965.00	609.00	922.00	1058.00	1483.00
EPS Growth	58.46%	-33.95%	-12.85%	-28.66%	10.34%
Free Cash Flow	66,514	83,770	52,544	-88,969	61,717
Free Cash Flow Per Share	5716.20	7199.23	5568.32	-15296.25	10609.18
Dividend Per Share	-	600.000	600.000	-	-
Gross Margin	8.94%	6.27%	7.44%	7.32%	5.29%
Operating Margin	2.70%	2.76%	3.23%	3.96%	1.94%
Profit Margin	2.04%	1.54%	2.33%	1.25%	1.33%
Free Cash Flow Margin	12.07%	18.18%	14.06%	-18.09%	9.49%
EBITDA	16,851	14,342	13,853	24,391	17,522
EBITDA Margin	3.06%	3.11%	3.71%	4.96%	2.69%
D&A For EBITDA	2,000	1,614	1,775	4,921	4,923
EBIT	14,851	12,728	12,078	19,470	12,599
EBIT Margin	2.70%	2.76%	3.23%	3.96%	1.94%
Effective Tax Rate	37.04%	20.25%	20.23%	37.90%	17.21%
Revenue as Reported	551,084	460,882	373,697	491,812	650,703

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