FPT Digital Retail JSC (HOSE:FRT)
Vietnam · Delayed Price · Currency is VND 144,000
+5,700 (4.12%)
At close: Nov 4, 2026
FPT Digital Retail 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 | 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 |
| 63,185,808 | 51,082,868 | 40,104,493 | 31,849,650 | 30,165,801 | 22,494,961 | |
Revenue Growth | 32.69% | 27.37% | 25.92% | 5.58% | 34.10% | 53.43% |
Cost of Revenue | 50,656,295 | 41,073,164 | 32,521,432 | 26,688,006 | 25,462,623 | 19,343,448 |
Gross Profit | 12,529,514 | 10,009,704 | 7,583,061 | 5,161,643 | 4,703,177 | 3,151,513 |
Selling, General & Admin | 10,330,540 | 8,695,951 | 6,893,045 | 5,246,148 | 4,146,636 | 2,656,653 |
Operating Expenses | 10,330,540 | 8,695,951 | 6,893,045 | 5,246,148 | 4,146,636 | 2,656,653 |
Operating Income | 2,198,974 | 1,313,754 | 690,016 | -84,504 | 556,541 | 494,860 |
Interest Expense | -723,469 | -388,596 | -253,429 | -284,917 | -231,528 | -132,229 |
Interest & Investment Income | 97,237 | 277,931 | 96,129 | 62,842 | 147,691 | 169,344 |
Currency Exchange Gain (Loss) | 2,169 | 2,672 | 845.96 | 5,762 | -18,117 | -1,490 |
Other Non Operating Income (Expenses) | 563,985 | 13,356 | -6,605 | 6,636 | 31,036 | 23,655 |
Pretax Income | 2,138,897 | 1,219,118 | 526,957 | -294,182 | 485,623 | 554,140 |
Income Tax Expense | 406,341 | 234,878 | 118,543 | 35,015 | 87,549 | 110,242 |
Earnings From Continuing Operations | 1,732,556 | 984,240 | 408,414 | -329,197 | 398,074 | 443,898 |
Minority Interest in Earnings | -373,879 | -189,375 | -90,897 | -16,447 | -7,713 | -166.18 |
Net Income | 1,358,677 | 794,865 | 317,516 | -345,643 | 390,361 | 443,732 |
Preferred Dividends & Other Adjustments | 2,444 | 2,444 | 5,056 | - | - | - |
Net Income to Common | 1,356,233 | 792,421 | 312,460 | -345,643 | 390,361 | 443,732 |
Net Income Growth | 121.83% | 153.61% | - | - | -12.03% | 2011.18% |
Shares Outstanding (Basic) | 179 | 179 | 179 | 179 | 179 | 179 |
Shares Outstanding (Diluted) | 179 | 179 | 179 | 179 | 179 | 179 |
Shares Change | -0.01% | - | -0.00% | - | -0.00% | - |
EPS (Basic) | 7584.80 | 4431.46 | 1747.37 | -1932.93 | 2183.00 | 2481.45 |
EPS (Diluted) | 7584.77 | 4431.43 | 1747.37 | -1932.95 | 2182.86 | 2481.16 |
EPS Growth | 121.85% | 153.60% | - | - | -12.02% | 2011.84% |
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 | -1,745,680 | 2,212,965 | 137,331 | -2,562,380 | -2,025,859 | -1,476,441 |
Free Cash Flow Per Share | -9762.80 | 12375.60 | 768.00 | -14329.53 | -11329.16 | -8256.60 |
Dividend Per Share | - | - | - | - | 331.263 | 220.842 |
Dividend Growth | - | - | - | - | 50.00% | - |
Gross Margin | 19.83% | 19.60% | 18.91% | 16.21% | 15.59% | 14.01% |
Operating Margin | 3.48% | 2.57% | 1.72% | -0.27% | 1.85% | 2.20% |
Profit Margin | 2.15% | 1.55% | 0.78% | -1.08% | 1.29% | 1.97% |
Free Cash Flow Margin | -2.76% | 4.33% | 0.34% | -8.04% | -6.72% | -6.56% |
EBITDA | 2,643,875 | 1,661,433 | 1,008,459 | 148,568 | 671,827 | 566,398 |
EBITDA Margin | 4.18% | 3.25% | 2.51% | 0.47% | 2.23% | 2.52% |
D&A For EBITDA | 444,901 | 347,679 | 318,443 | 233,072 | 115,286 | 71,538 |
EBIT | 2,198,974 | 1,313,754 | 690,016 | -84,504 | 556,541 | 494,860 |
EBIT Margin | 3.48% | 2.57% | 1.72% | -0.27% | 1.85% | 2.20% |
Effective Tax Rate | 19.00% | 19.27% | 22.50% | - | 18.03% | 19.89% |
Revenue as Reported | 63,185,808 | 51,082,868 | 40,104,493 | 31,849,650 | 30,165,801 | 22,494,961 |