FPT Corporation 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	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	60,248,110	70,112,825	62,848,794	52,617,901	44,009,528	35,657,263
Revenue Growth	-10.74%	11.56%	19.44%	19.56%	23.42%	19.53%
Cost of Revenue	40,411,859	44,224,296	39,150,446	32,298,347	26,842,249	22,025,298
Gross Profit	19,836,251	25,888,530	23,698,348	20,319,553	17,167,279	13,631,964
Selling, General & Admin	10,815,071	14,899,986	13,190,001	11,867,926	10,372,721	8,216,937
Operating Expenses	10,815,071	14,899,986	13,190,001	11,867,926	10,372,721	8,216,937
Operating Income	9,021,179	10,988,543	10,508,348	8,451,628	6,794,557	5,415,028
Interest Expense	-819,422	-809,760	-551,639	-832,649	-645,726	-483,996
Interest & Investment Income	1,802,077	1,926,884	1,310,565	1,938,613	1,364,077	1,010,088
Earnings From Equity Investments	2,504,049	658,025	392,531	42,347	483,598	686,865
Currency Exchange Gain (Loss)	-174,146	477,991	68,467	1,197	-38,030	5,183
Other Non Operating Income (Expenses)	134,374	186,581	80,125	102,662	67,475	100,118
EBT Excluding Unusual Items	12,468,112	13,428,264	11,808,396	9,703,798	8,025,952	6,733,285
Gain (Loss) on Sale of Investments	-194,783	-384,632	-738,730	-500,792	-363,669	-396,079
Pretax Income	12,273,329	13,043,633	11,069,666	9,203,006	7,662,283	6,337,206
Income Tax Expense	1,501,922	1,811,293	1,642,244	1,414,956	1,170,940	987,905
Earnings From Continuing Operations	10,771,407	11,232,339	9,427,423	7,788,050	6,491,343	5,349,301
Minority Interest in Earnings	-483,804	-1,856,212	-1,570,655	-1,322,859	-1,181,235	-1,011,889
Net Income	10,287,603	9,376,128	7,856,768	6,465,190	5,310,109	4,337,412
Preferred Dividends & Other Adjustments	510,168	510,168	624,987	557,312	461,504	397,215
Net Income to Common	9,777,436	8,865,960	7,231,781	5,907,878	4,848,604	3,940,197
Net Income Growth	17.29%	22.60%	22.41%	21.85%	23.05%	22.13%
Shares Outstanding (Basic)	1,876	1,870	1,853	1,844	1,833	1,822
Shares Outstanding (Diluted)	1,876	1,870	1,853	1,844	1,833	1,822
Shares Change	0.44%	0.89%	0.49%	0.59%	0.64%	0.67%
EPS (Basic)	5212.46	4741.88	3902.08	3203.40	2644.54	2162.88
EPS (Diluted)	5212.46	4741.82	3901.82	3203.16	2644.44	2162.63
EPS Growth	16.78%	21.53%	21.81%	21.13%	22.28%	21.31%

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	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	2,059,338	5,038,125	8,428,465	5,538,844	1,838,589	2,928,692
Free Cash Flow Per Share	1097.86	2694.60	4547.78	3003.30	1002.81	1607.64
Dividend Per Share	-	-	1581.028	1374.807	1195.484	996.237
Dividend Growth	-	-	15.00%	15.00%	20.00%	23.02%
Gross Margin	32.92%	36.92%	37.71%	38.62%	39.01%	38.23%
Operating Margin	14.97%	15.67%	16.72%	16.06%	15.44%	15.19%
Profit Margin	16.23%	12.65%	11.51%	11.23%	11.02%	11.05%
Free Cash Flow Margin	3.42%	7.19%	13.41%	10.53%	4.18%	8.21%
EBITDA	10,912,863	13,784,450	13,043,646	10,738,142	8,627,622	7,058,943
EBITDA Margin	18.11%	19.66%	20.75%	20.41%	19.60%	19.80%
D&A For EBITDA	1,891,683	2,795,907	2,535,298	2,286,514	1,833,064	1,643,916
EBIT	9,021,179	10,988,543	10,508,348	8,451,628	6,794,557	5,415,028
EBIT Margin	14.97%	15.67%	16.72%	16.06%	15.44%	15.19%
Effective Tax Rate	12.24%	13.89%	14.84%	15.38%	15.28%	15.59%
Revenue as Reported	60,248,110	70,112,825	62,848,794	52,617,901	44,009,528	35,657,263