HOSE:DVP 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	2017 - 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	2017 - 2021
Revenue	587,227	694,342	549,212	584,924	608,576	Upgrade
Revenue Growth (YoY)	-15.43%	26.42%	-6.11%	-3.89%	17.44%	Upgrade
Cost of Revenue	253,365	367,429	321,627	274,417	289,207	Upgrade
Gross Profit	333,862	326,913	227,585	310,506	319,369	Upgrade
Selling, General & Admin	59,732	77,688	69,813	62,611	60,653	Upgrade
Operating Expenses	59,732	77,688	69,813	62,611	60,653	Upgrade
Operating Income	274,130	249,225	157,773	247,895	258,716	Upgrade
Interest & Investment Income	125,289	124,189	151,492	94,105	79,578	Upgrade
Currency Exchange Gain (Loss)	2,968	3,754	4,721	3,836	2,582	Upgrade
Other Non Operating Income (Expenses)	412.76	25,866	84,471	-781.67	523.65	Upgrade
EBT Excluding Unusual Items	402,800	403,034	398,457	345,056	341,400	Upgrade
Gain (Loss) on Sale of Assets	2,569	-	-	-	-	Upgrade
Other Unusual Items	-	-	-	-	-2,100	Upgrade
Pretax Income	405,369	403,034	398,457	345,056	339,300	Upgrade
Income Tax Expense	67,196	66,810	67,778	61,675	62,173	Upgrade
Net Income	338,173	336,225	330,679	283,380	277,127	Upgrade
Net Income to Common	338,173	336,225	330,679	283,380	277,127	Upgrade
Net Income Growth	0.58%	1.68%	16.69%	2.26%	16.60%	Upgrade
Shares Outstanding (Basic)	40	40	40	40	40	Upgrade
Shares Outstanding (Diluted)	40	40	40	40	40	Upgrade
Shares Change (YoY)	0.00%	-	-	-	-	Upgrade
EPS (Basic)	8454.00	8405.62	8266.98	7084.51	6928.17	Upgrade
EPS (Diluted)	8454.00	8405.62	8266.98	7084.51	6928.17	Upgrade
EPS Growth	0.58%	1.68%	16.69%	2.26%	16.60%	Upgrade
Free Cash Flow	157,370	152,959	105,044	184,237	182,519	Upgrade
Free Cash Flow Per Share	3934.10	3823.97	2626.10	4605.93	4562.97	Upgrade
Dividend Per Share	-	7000.000	7000.000	6000.000	5000.000	Upgrade
Dividend Growth	-	-	16.67%	20.00%	25.00%	Upgrade
Gross Margin	56.85%	47.08%	41.44%	53.09%	52.48%	Upgrade
Operating Margin	46.68%	35.89%	28.73%	42.38%	42.51%	Upgrade
Profit Margin	57.59%	48.42%	60.21%	48.45%	45.54%	Upgrade
Free Cash Flow Margin	26.80%	22.03%	19.13%	31.50%	29.99%	Upgrade
EBITDA	324,226	307,712	210,943	296,936	312,753	Upgrade
EBITDA Margin	55.21%	44.32%	38.41%	50.77%	51.39%	Upgrade
D&A For EBITDA	50,097	58,486	53,171	49,041	54,037	Upgrade
EBIT	274,130	249,225	157,773	247,895	258,716	Upgrade
EBIT Margin	46.68%	35.89%	28.73%	42.38%	42.51%	Upgrade
Effective Tax Rate	16.58%	16.58%	17.01%	17.87%	18.32%	Upgrade
Revenue as Reported	587,227	694,342	549,212	584,924	608,576	Upgrade

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