OPC Pharmaceutical JSC (HOSE:OPC)

OPC Pharmaceutical JSC Income Statement

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1,122,987	968,576	1,004,887	1,171,614	1,123,728
Revenue Growth (YoY)	15.94%	-3.61%	-14.23%	4.26%	16.38%
Cost of Revenue	591,453	522,458	526,456	637,906	643,499
Gross Profit	531,534	446,118	478,431	533,708	480,229
Selling, General & Admin	399,215	311,684	332,311	355,073	313,516
Operating Expenses	399,215	311,684	332,311	355,073	313,516
Operating Income	132,319	134,434	146,120	178,636	166,713
Interest Expense	-	-	-334.55	-925.2	-4,819
Interest & Investment Income	19,075	8,335	15,854	7,813	3,707
Earnings From Equity Investments	1,933	1,535	838.45	797.74	172.88
Currency Exchange Gain (Loss)	861.55	448.73	555.41	279.37	360.84
Other Non Operating Income (Expenses)	-6,114	-7,627	-7,710	-6,677	-6,894
EBT Excluding Unusual Items	148,074	137,126	155,323	179,924	159,241
Pretax Income	148,074	137,126	155,323	179,924	159,241
Income Tax Expense	31,623	27,672	33,004	37,530	35,878
Earnings From Continuing Operations	116,451	109,454	122,319	142,394	123,363
Minority Interest in Earnings	-539.6	-2,394	-84.74	-266.22	3,014
Net Income	115,912	107,060	122,234	142,128	126,377
Preferred Dividends & Other Adjustments	17,387	16,059	18,677	14,010	13,416
Net Income to Common	98,525	91,001	103,557	128,118	112,961
Net Income Growth	8.27%	-12.41%	-14.00%	12.46%	19.46%
Shares Outstanding (Basic)	64	64	64	64	64
Shares Outstanding (Diluted)	64	64	64	64	64
Shares Change (YoY)	-	-	-	-	-0.00%
EPS (Basic)	1538.23	1420.76	1616.80	2000.25	1763.61
EPS (Diluted)	1538.00	1420.76	1616.80	2000.00	1763.61
EPS Growth	8.25%	-12.13%	-19.16%	13.40%	19.16%
Free Cash Flow	43,753	12,147	243,317	28,688	181,809
Free Cash Flow Per Share	683.10	189.65	3798.80	447.90	2838.51
Dividend Per Share	-	-	1500.000	1500.000	-
Gross Margin	47.33%	46.06%	47.61%	45.55%	42.73%
Operating Margin	11.78%	13.88%	14.54%	15.25%	14.84%
Profit Margin	8.77%	9.40%	10.30%	10.94%	10.05%
Free Cash Flow Margin	3.90%	1.25%	24.21%	2.45%	16.18%
EBITDA	153,874	156,652	169,015	201,454	189,215
EBITDA Margin	13.70%	16.17%	16.82%	17.20%	16.84%
D&A For EBITDA	21,555	22,218	22,895	22,819	22,502
EBIT	132,319	134,434	146,120	178,636	166,713
EBIT Margin	11.78%	13.88%	14.54%	15.25%	14.84%
Effective Tax Rate	21.36%	20.18%	21.25%	20.86%	22.53%
Revenue as Reported	1,122,987	968,576	1,004,887	1,171,614	1,123,728
Advertising Expenses	66,590	43,302	51,343	48,858	40,148

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.