BGI Group JSC (HNX:VC7)
Vietnam · Delayed Price · Currency is VND 8,100.00
-200.00 (-2.41%)
At close: Nov 4, 2026
BGI Group JSC 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 | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 1,087,584 | 533,060 | 293,915 | 373,424 | 325,139 | 124,564 | |
Revenue Growth | 142.39% | 81.36% | -21.29% | 14.85% | 161.02% | -2.55% |
Cost of Revenue | 723,788 | 470,253 | 249,991 | 302,239 | 284,431 | 117,123 |
Gross Profit | 363,796 | 62,808 | 43,924 | 71,185 | 40,708 | 7,441 |
Selling, General & Admin | 123,151 | 25,022 | 23,404 | 23,181 | 19,501 | 17,642 |
Operating Expenses | 123,151 | 25,022 | 23,404 | 23,181 | 19,501 | 17,642 |
Operating Income | 240,645 | 37,786 | 20,521 | 48,004 | 21,207 | -10,201 |
Interest Expense | -48,370 | -12,674 | -8,576 | -10,199 | -10,842 | -6,026 |
Interest & Investment Income | 2,191 | 1,234 | 831.17 | 291.95 | 2,438 | 1,530 |
Earnings From Equity Investments | 52.13 | 2,234 | 5,863 | 10,694 | 419.06 | 187.99 |
Other Non Operating Income (Expenses) | 840.78 | -2,294 | -171.05 | -427.2 | -254.75 | 27,358 |
EBT Excluding Unusual Items | 195,359 | 26,286 | 18,468 | 48,363 | 12,968 | 12,849 |
Gain (Loss) on Sale of Investments | 411.08 | 411.08 | - | - | - | - |
Pretax Income | 195,770 | 26,697 | 18,468 | 48,363 | 12,968 | 12,849 |
Income Tax Expense | 38,930 | 3,648 | 3,372 | 5,896 | -20.94 | 4,441 |
Earnings From Continuing Operations | 156,840 | 23,049 | 15,096 | 42,467 | 12,989 | 8,408 |
Minority Interest in Earnings | -60,542 | 2,465 | -798.43 | -1,859 | -441.98 | 309.05 |
Net Income | 96,298 | 25,515 | 14,298 | 40,608 | 12,547 | 8,717 |
Preferred Dividends & Other Adjustments | - | - | 7,333 | 1,600 | - | - |
Net Income to Common | 96,298 | 25,515 | 6,965 | 39,008 | 12,547 | 8,717 |
Net Income Growth | 562.45% | 266.33% | -82.14% | 210.89% | 43.94% | -28.04% |
Shares Outstanding (Basic) | 96 | 96 | 96 | 50 | 48 | 41 |
Shares Outstanding (Diluted) | 96 | 96 | 96 | 50 | 48 | 41 |
Shares Change | - | - | 90.60% | 4.87% | 17.47% | 70.21% |
EPS (Basic) | 1002.16 | 265.53 | 72.48 | 773.73 | 261.00 | 213.00 |
EPS (Diluted) | 1002.16 | 265.53 | 72.48 | 773.73 | 261.00 | 213.00 |
EPS Growth | 562.45% | 266.33% | -90.63% | 196.45% | 22.54% | -57.72% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 812,822 | -92,026 | -49,560 | -428,497 | -92,008 | -169,603 |
Free Cash Flow Per Share | 8458.91 | -957.70 | -515.76 | -8499.40 | -1913.95 | -4144.41 |
Dividend Per Share | - | - | 500.000 | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 33.45% | 11.78% | 14.94% | 19.06% | 12.52% | 5.97% |
Operating Margin | 22.13% | 7.09% | 6.98% | 12.86% | 6.52% | -8.19% |
Profit Margin | 8.85% | 4.79% | 2.37% | 10.45% | 3.86% | 7.00% |
Free Cash Flow Margin | 74.74% | -17.26% | -16.86% | -114.75% | -28.30% | -136.16% |
EBITDA | 249,878 | 47,140 | 32,119 | 58,398 | 28,710 | -3,676 |
EBITDA Margin | 22.98% | 8.84% | 10.93% | 15.64% | 8.83% | -2.95% |
D&A For EBITDA | 9,233 | 9,354 | 11,599 | 10,394 | 7,502 | 6,526 |
EBIT | 240,645 | 37,786 | 20,521 | 48,004 | 21,207 | -10,201 |
EBIT Margin | 22.13% | 7.09% | 6.98% | 12.86% | 6.52% | -8.19% |
Effective Tax Rate | 19.89% | 13.67% | 18.26% | 12.19% | - | 34.56% |
Revenue as Reported | 1,087,584 | 533,060 | 293,915 | 373,424 | 325,139 | 124,564 |