HNX:VC1 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 2014
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '14 Dec 31, 2014
Revenue	557,051	508,497	222,688	429,289	456,529
Revenue Growth (YoY)	9.55%	128.35%	-48.13%	-5.97%	-11.37%
Cost of Revenue	517,056	477,648	205,969	404,631	420,209
Gross Profit	39,995	30,850	16,718	24,658	36,319
Selling, General & Admin	22,972	12,368	1,338	12,227	25,583
Operating Expenses	22,972	12,368	1,338	12,227	25,583
Operating Income	17,022	18,482	15,381	12,431	10,737
Interest Expense	-8,126	-10,237	-9,397	-12,094	-2,185
Interest & Investment Income	-	793.17	291.19	147.64	3,189
Currency Exchange Gain (Loss)	-	1.37	-	-	-
Other Non Operating Income (Expenses)	51.15	-3,209	-1,497	4,969	2,667
EBT Excluding Unusual Items	8,948	5,830	4,778	5,454	14,408
Gain (Loss) on Sale of Investments	-	-105.31	-	-	-
Gain (Loss) on Sale of Assets	-	439	118.18	-	-
Pretax Income	8,948	6,164	4,896	5,454	14,408
Income Tax Expense	2,062	2,576	2,276	2,954	2,633
Net Income	6,886	3,588	2,621	2,500	11,775
Net Income to Common	6,886	3,588	2,621	2,500	11,775
Net Income Growth	91.92%	36.91%	4.83%	-78.77%	-38.44%
Shares Outstanding (Basic)	12	12	12	12	12
Shares Outstanding (Diluted)	12	12	12	12	12
Shares Change (YoY)	-0.03%	-	-0.16%	2.85%	0.03%
EPS (Basic)	574.00	298.99	218.38	208.00	1007.63
EPS (Diluted)	574.00	298.99	218.38	208.00	1007.63
EPS Growth	91.98%	36.91%	4.99%	-79.36%	-38.46%
Free Cash Flow	72,905	-26,775	-3,689	18,469	108,036
Free Cash Flow Per Share	6077.26	-2231.25	-307.43	1536.65	9245.35
Gross Margin	7.18%	6.07%	7.51%	5.74%	7.96%
Operating Margin	3.06%	3.64%	6.91%	2.90%	2.35%
Profit Margin	1.24%	0.71%	1.18%	0.58%	2.58%
Free Cash Flow Margin	13.09%	-5.27%	-1.66%	4.30%	23.66%
EBITDA	19,774	21,063	18,073	15,279	20,911
EBITDA Margin	3.55%	4.14%	8.12%	3.56%	4.58%
D&A For EBITDA	2,752	2,581	2,692	2,848	10,174
EBIT	17,022	18,482	15,381	12,431	10,737
EBIT Margin	3.06%	3.64%	6.91%	2.90%	2.35%
Effective Tax Rate	23.05%	41.79%	46.48%	54.16%	18.27%
Revenue as Reported	557,051	508,497	222,688	429,289	456,529

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