Sao Ta Foods JSC (HOSE:FMC)
Vietnam · Delayed Price · Currency is VND 34,350
+50 (0.15%)
At close: Jul 24, 2026
Sao Ta Foods 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 | Jun '26 Jun 30, 2026 | 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 |
| 7,384,345 | 8,185,251 | 6,912,623 | 5,087,393 | 5,701,564 | 5,199,105 | |
Revenue Growth (YoY) | -8.57% | 18.41% | 35.88% | -10.77% | 9.66% | 17.75% |
Cost of Revenue | 6,391,787 | 7,212,047 | 6,160,943 | 4,594,469 | 5,075,988 | 4,669,821 |
Gross Profit | 992,559 | 973,203 | 751,680 | 492,924 | 625,576 | 529,284 |
Selling, General & Admin | 308,517 | 378,604 | 327,375 | 206,629 | 314,864 | 261,989 |
Other Operating Expenses | 285,555 | 271,825 | 61,083 | -5,865 | 3,856 | 2,367 |
Operating Expenses | 594,072 | 650,430 | 388,458 | 200,764 | 318,719 | 264,356 |
Operating Income | 398,487 | 322,774 | 363,222 | 292,160 | 306,857 | 264,928 |
Interest Expense | -63,556 | -51,097 | -23,192 | -28,215 | -17,255 | -14,458 |
Interest & Investment Income | 111,918 | 61,925 | 23,633 | 19,280 | 17,951 | 14,802 |
Currency Exchange Gain (Loss) | 50,028 | 76,365 | 58,454 | 18,740 | 16,252 | 20,500 |
Other Non Operating Income (Expenses) | 2,969 | 1,415 | -306.4 | 957.26 | 4,609 | 3,191 |
EBT Excluding Unusual Items | 499,846 | 411,382 | 421,810 | 302,923 | 328,414 | 288,962 |
Gain (Loss) on Sale of Investments | - | - | - | 1,673 | - | - |
Pretax Income | 499,846 | 411,382 | 421,810 | 304,596 | 328,414 | 288,962 |
Income Tax Expense | 27,870 | 25,024 | -805.62 | 2,260 | 7,396 | 1,873 |
Earnings From Continuing Operations | 471,976 | 386,358 | 422,616 | 302,336 | 321,018 | 287,089 |
Minority Interest in Earnings | -37,686 | -37,698 | -116,916 | -26,269 | -11,995 | -20,051 |
Net Income | 434,290 | 348,661 | 305,701 | 276,067 | 309,023 | 267,038 |
Preferred Dividends & Other Adjustments | -11,164 | - | 52,992 | 35,959 | 40,495 | 36,252 |
Net Income to Common | 445,454 | 348,661 | 252,708 | 240,108 | 268,528 | 230,786 |
Net Income Growth | 44.87% | 14.05% | 10.73% | -10.66% | 15.72% | 18.18% |
Shares Outstanding (Basic) | 65 | 65 | 65 | 65 | 65 | 57 |
Shares Outstanding (Diluted) | 65 | 65 | 65 | 65 | 65 | 57 |
Shares Change (YoY) | -4.97% | - | - | - | 14.53% | 16.41% |
EPS (Basic) | 6812.38 | 5332.11 | 3864.69 | 3672.00 | 4106.63 | 4042.15 |
EPS (Diluted) | 6812.38 | 5332.11 | 3864.69 | 3672.00 | 4106.63 | 4042.00 |
EPS Growth | 73.94% | 37.97% | 5.25% | -10.58% | 1.60% | 0.88% |
Free Cash Flow | 558,955 | 461,127 | 487,393 | -10,602 | -3,481 | -99,490 |
Free Cash Flow Per Share | 8548.17 | 7052.06 | 7453.75 | -162.14 | -53.23 | -1742.54 |
Dividend Per Share | - | - | 2000.000 | 2000.000 | 2000.000 | 2000.000 |
Gross Margin | 13.44% | 11.89% | 10.87% | 9.69% | 10.97% | 10.18% |
Operating Margin | 5.40% | 3.94% | 5.25% | 5.74% | 5.38% | 5.10% |
Profit Margin | 6.03% | 4.26% | 3.66% | 4.72% | 4.71% | 4.44% |
Free Cash Flow Margin | 7.57% | 5.63% | 7.05% | -0.21% | -0.06% | -1.91% |
EBITDA | 556,042 | 503,272 | 547,029 | 446,439 | 396,286 | 348,129 |
EBITDA Margin | 7.53% | 6.15% | 7.91% | 8.77% | 6.95% | 6.70% |
D&A For EBITDA | 157,555 | 180,498 | 183,806 | 154,279 | 89,430 | 83,201 |
EBIT | 398,487 | 322,774 | 363,222 | 292,160 | 306,857 | 264,928 |
EBIT Margin | 5.40% | 3.94% | 5.25% | 5.74% | 5.38% | 5.10% |
Effective Tax Rate | 5.58% | 6.08% | - | 0.74% | 2.25% | 0.65% |
Revenue as Reported | 7,384,345 | 8,185,251 | 6,912,623 | 5,087,393 | 5,701,564 | 5,199,105 |