Binh Son Refining and Petrochemical JSC (HOSE:BSR)
Vietnam · Delayed Price · Currency is VND 26,300
-1,050 (-3.84%)
At close: Apr 14, 2026
HOSE:BSR 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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 141,582,149 | 123,027,064 | 147,423,366 | 167,123,347 | 101,079,390 | |
Revenue Growth (YoY) | 15.08% | -16.55% | -11.79% | 65.34% | 74.40% |
Cost of Revenue | 135,468,231 | 122,535,994 | 137,663,838 | 151,233,160 | 93,346,556 |
Gross Profit | 6,113,919 | 491,070 | 9,759,528 | 15,890,187 | 7,732,833 |
Selling, General & Admin | 1,575,782 | 1,213,443 | 1,655,598 | 1,420,620 | 1,187,004 |
Operating Expenses | 1,575,782 | 1,213,443 | 1,655,598 | 1,420,620 | 1,187,004 |
Operating Income | 4,538,136 | -722,373 | 8,103,930 | 14,469,567 | 6,545,829 |
Interest Expense | -273,642 | -260,793 | -287,655 | -253,213 | -406,811 |
Interest & Investment Income | 1,344,528 | 1,248,584 | 1,599,955 | 1,663,877 | 1,016,877 |
Currency Exchange Gain (Loss) | 368,040 | 57,840 | 199,381 | - | - |
Other Non Operating Income (Expenses) | 27,332 | 21,323 | 23,930 | -581,327 | -178,445 |
EBT Excluding Unusual Items | 6,004,394 | 344,582 | 9,639,542 | 15,298,904 | 6,977,449 |
Gain (Loss) on Sale of Investments | -165.2 | -214.68 | -206.56 | - | - |
Gain (Loss) on Sale of Assets | 473.45 | 391,632 | - | - | - |
Pretax Income | 6,004,702 | 735,999 | 9,639,335 | 15,298,904 | 6,977,449 |
Income Tax Expense | 787,750 | 144,907 | 1,046,756 | 904,982 | 304,383 |
Earnings From Continuing Operations | 5,216,952 | 591,092 | 8,592,579 | 14,393,922 | 6,673,066 |
Minority Interest in Earnings | -3,340 | 40,039 | 57,193 | 56,497 | 31,476 |
Net Income | 5,213,612 | 631,131 | 8,649,771 | 14,450,419 | 6,704,542 |
Preferred Dividends & Other Adjustments | 4,061 | 235,958 | 347,903 | - | - |
Net Income to Common | 5,209,551 | 395,172 | 8,301,869 | 14,450,419 | 6,704,542 |
Net Income Growth | 726.07% | -92.70% | -40.14% | 115.53% | - |
Shares Outstanding (Basic) | 5,007 | 5,007 | 5,007 | 5,007 | 5,008 |
Shares Outstanding (Diluted) | 5,007 | 5,007 | 5,007 | 5,007 | 5,008 |
Shares Change (YoY) | - | - | 0.01% | -0.03% | 0.02% |
EPS (Basic) | 1040.39 | 78.92 | 1657.95 | 2886.07 | 1338.70 |
EPS (Diluted) | 1040.39 | 78.92 | 1657.95 | 2886.07 | 1338.70 |
EPS Growth | 1218.30% | -95.24% | -42.55% | 115.59% | - |
Free Cash Flow | 4,401,561 | -601,379 | 11,443,760 | 5,942,959 | 8,408,262 |
Free Cash Flow Per Share | 879.03 | -120.10 | 2285.41 | 1186.94 | 1678.88 |
Gross Margin | 4.32% | 0.40% | 6.62% | 9.51% | 7.65% |
Operating Margin | 3.21% | -0.59% | 5.50% | 8.66% | 6.48% |
Profit Margin | 3.68% | 0.32% | 5.63% | 8.65% | 6.63% |
Free Cash Flow Margin | 3.11% | -0.49% | 7.76% | 3.56% | 8.32% |
EBITDA | 6,673,884 | 1,498,412 | 10,374,212 | 16,662,386 | 8,854,888 |
EBITDA Margin | 4.71% | 1.22% | 7.04% | 9.97% | 8.76% |
D&A For EBITDA | 2,135,748 | 2,220,785 | 2,270,282 | 2,192,820 | 2,309,059 |
EBIT | 4,538,136 | -722,373 | 8,103,930 | 14,469,567 | 6,545,829 |
EBIT Margin | 3.21% | -0.59% | 5.50% | 8.66% | 6.48% |
Effective Tax Rate | 13.12% | 19.69% | 10.86% | 5.92% | 4.36% |
Revenue as Reported | 141,582,149 | 123,027,064 | 147,423,366 | 167,123,347 | 101,079,390 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.