HNX:VNT 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 2021
Period Ending	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,524,869	1,433,455	879,527	1,803,585	2,544,346
Revenue Growth (YoY)	6.38%	62.98%	-51.23%	-29.11%	105.36%
Cost of Revenue	1,451,793	1,366,268	830,650	1,713,423	2,444,957
Gross Profit	73,077	67,187	48,877	90,161	99,389
Selling, General & Admin	33,508	30,182	30,361	41,629	39,558
Other Operating Expenses	658.34	723.01	-	-	-
Operating Expenses	34,425	32,782	30,361	41,629	39,558
Operating Income	38,651	34,404	18,517	48,533	59,832
Interest Expense	-16,531	-15,593	-14,457	-18,511	-22,918
Interest & Investment Income	4,861	7,049	12,135	16,808	33,052
Earnings From Equity Investments	-8,619	-33,504	-31,783	-38,633	-44,815
Currency Exchange Gain (Loss)	4,146	2,022	1,092	-	-
Other Non Operating Income (Expenses)	2,553	12,615	388.17	-8,970	-4,005
EBT Excluding Unusual Items	25,061	6,994	-14,108	-772.26	21,145
Gain (Loss) on Sale of Investments	-	1,358	-940.38	-	-
Pretax Income	25,061	8,352	-15,049	-772.26	21,145
Income Tax Expense	6,344	8,124	2,591	9,542	10,129
Net Income	18,717	227.91	-17,640	-10,314	11,017
Preferred Dividends & Other Adjustments	677.78	555.56	500	-	-
Net Income to Common	18,039	-327.64	-18,140	-10,314	11,017
Net Income Growth	8112.30%	-	-	-	-
Shares Outstanding (Basic)	17	17	16	11	12
Shares Outstanding (Diluted)	17	17	16	11	12
Shares Change (YoY)	-	2.16%	43.59%	-8.95%	10.22%
EPS (Basic)	1083.80	-19.69	-1113.40	-909.00	884.00
EPS (Diluted)	1083.80	-20.00	-1113.40	-909.00	884.00
Free Cash Flow	-7,099	-64,250	-8,810	152,032	43,540
Free Cash Flow Per Share	-426.54	-3860.20	-540.71	13399.13	3493.79
Dividend Per Share	-	-	-	-	1000.000
Gross Margin	4.79%	4.69%	5.56%	5.00%	3.91%
Operating Margin	2.54%	2.40%	2.10%	2.69%	2.35%
Profit Margin	1.18%	-0.02%	-2.06%	-0.57%	0.43%
Free Cash Flow Margin	-0.47%	-4.48%	-1.00%	8.43%	1.71%
EBITDA	42,170	38,447	22,883	53,490	64,747
EBITDA Margin	2.77%	2.68%	2.60%	2.97%	2.54%
D&A For EBITDA	3,518	4,043	4,366	4,957	4,915
EBIT	38,651	34,404	18,517	48,533	59,832
EBIT Margin	2.54%	2.40%	2.10%	2.69%	2.35%
Effective Tax Rate	25.31%	97.27%	-	-	47.90%
Revenue as Reported	1,524,869	1,433,455	879,527	1,803,585	2,544,346

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.