Sam Holdings Corporation (HOSE:SAM)
Vietnam · Delayed Price · Currency is VND 6,180.00
+20.00 (0.32%)
At close: Nov 3, 2026
Sam Holdings 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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
| 7,683,132 | 6,126,008 | 4,038,231 | 2,200,116 | 2,109,065 | 1,888,697 | |
Revenue Growth | 54.63% | 51.70% | 83.55% | 4.32% | 11.67% | -1.59% |
Cost of Revenue | 7,390,642 | 5,917,017 | 3,834,551 | 2,042,904 | 1,944,479 | 1,807,941 |
Gross Profit | 292,490 | 208,991 | 203,680 | 157,211 | 164,585 | 80,756 |
Selling, General & Admin | 145,385 | 147,621 | 142,753 | 141,872 | 167,585 | 126,728 |
Operating Expenses | 145,385 | 147,621 | 142,753 | 141,872 | 167,585 | 126,728 |
Operating Income | 147,105 | 61,370 | 60,927 | 15,339 | -2,999 | -45,972 |
Interest Expense | -117,670 | -79,313 | -62,607 | -78,364 | -90,511 | -65,745 |
Interest & Investment Income | 54,560 | 54,560 | 25,039 | 31,044 | 24,069 | 21,185 |
Earnings From Equity Investments | -25,875 | 2,748 | 23,949 | -53,311 | -26,861 | -30,454 |
Currency Exchange Gain (Loss) | 14,991 | 14,991 | 11,551 | 6,282 | -18,904 | 13,041 |
Other Non Operating Income (Expenses) | 84,173 | 33,216 | 33,203 | 90,188 | 271,744 | 242,495 |
EBT Excluding Unusual Items | 157,285 | 87,573 | 92,062 | 11,179 | 156,537 | 134,549 |
Gain (Loss) on Sale of Investments | 51,181 | 51,181 | 44,875 | 51,841 | -116,484 | 72,057 |
Gain (Loss) on Sale of Assets | 164.18 | 164.18 | -25,912 | 221.21 | 575.08 | 768.74 |
Other Unusual Items | -3,251 | -3,251 | -420.89 | -356.82 | - | - |
Pretax Income | 205,379 | 135,667 | 110,604 | 62,884 | 40,628 | 207,375 |
Income Tax Expense | 55,044 | 30,565 | 15,308 | 29,644 | 33,480 | 47,453 |
Earnings From Continuing Operations | 150,335 | 105,101 | 95,296 | 33,240 | 7,147 | 159,922 |
Minority Interest in Earnings | -7,928 | -8,701 | -10,956 | -14,907 | -4,384 | -5,582 |
Net Income | 142,407 | 96,400 | 84,340 | 18,333 | 2,763 | 154,340 |
Preferred Dividends & Other Adjustments | 964 | 964 | 632.68 | 183.33 | 328.26 | 1,543 |
Net Income to Common | 141,443 | 95,436 | 83,708 | 18,149 | 2,435 | 152,796 |
Net Income Growth | 118.54% | 14.01% | 361.22% | 645.38% | -98.41% | 66.63% |
Shares Outstanding (Basic) | 420 | 403 | 403 | 403 | 403 | 391 |
Shares Outstanding (Diluted) | 420 | 403 | 403 | 403 | 403 | 391 |
Shares Change | 8.83% | - | - | - | 2.93% | 20.93% |
EPS (Basic) | 336.95 | 236.96 | 207.84 | 45.06 | 6.05 | 390.48 |
EPS (Diluted) | 336.95 | 236.96 | 207.84 | 45.06 | 6.05 | 390.48 |
EPS Growth | 100.81% | 14.01% | 361.22% | 645.38% | -98.45% | 37.80% |
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 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | -630,436 | -369,005 | -253,381 | 196,724 | 371,798 | -1,137,979 |
Free Cash Flow Per Share | -1501.84 | -916.19 | -629.11 | 488.44 | 923.13 | -2908.15 |
Gross Margin | 3.81% | 3.41% | 5.04% | 7.15% | 7.80% | 4.28% |
Operating Margin | 1.92% | 1.00% | 1.51% | 0.70% | -0.14% | -2.43% |
Profit Margin | 1.84% | 1.56% | 2.07% | 0.83% | 0.11% | 8.09% |
Free Cash Flow Margin | -8.21% | -6.02% | -6.28% | 8.94% | 17.63% | -60.25% |
EBITDA | 155,793 | 96,962 | 102,255 | 57,855 | 51,505 | 10,380 |
EBITDA Margin | 2.03% | 1.58% | 2.53% | 2.63% | 2.44% | 0.55% |
D&A For EBITDA | 8,688 | 35,592 | 41,328 | 42,516 | 54,504 | 56,353 |
EBIT | 147,105 | 61,370 | 60,927 | 15,339 | -2,999 | -45,972 |
EBIT Margin | 1.92% | 1.00% | 1.51% | 0.70% | -0.14% | -2.43% |
Effective Tax Rate | 26.80% | 22.53% | 13.84% | 47.14% | 82.41% | 22.88% |
Revenue as Reported | 7,683,132 | 6,126,008 | 4,038,231 | 2,200,116 | 2,109,065 | 1,888,697 |