Son Ha International Corporation (HOSE:SHI)
Vietnam · Delayed Price · Currency is VND 14,050
-50 (-0.35%)
At close: Feb 9, 2026
Son Ha International Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 11,783,183 | 11,257,066 | 9,605,345 | 7,977,479 | 7,074,613 | |
Revenue Growth (YoY) | 4.67% | 17.20% | 20.41% | 12.76% | 254.79% |
Cost of Revenue | 10,778,422 | 10,305,754 | 8,768,510 | 7,075,693 | 6,201,055 |
Gross Profit | 1,004,761 | 951,312 | 836,835 | 901,786 | 873,558 |
Selling, General & Admin | 546,681 | 560,987 | 449,194 | 528,622 | 528,074 |
Operating Expenses | 546,681 | 560,987 | 449,194 | 528,622 | 528,074 |
Operating Income | 458,080 | 390,325 | 387,641 | 373,164 | 345,483 |
Interest Expense | -302,029 | -282,542 | -318,142 | -251,806 | -146,566 |
Interest & Investment Income | 62,356 | 48,028 | 56,711 | 41,663 | 10,800 |
Earnings From Equity Investments | 1,206 | 1,702 | 285.51 | 91.14 | 964.08 |
Currency Exchange Gain (Loss) | - | -25,745 | -2,272 | -4,892 | 1,495 |
Other Non Operating Income (Expenses) | -89,912 | -20,877 | -18,676 | -38,424 | -28,344 |
EBT Excluding Unusual Items | 129,700 | 110,891 | 105,547 | 119,796 | 183,832 |
Gain (Loss) on Sale of Assets | - | 54,890 | -337.52 | 2,594 | 633.92 |
Other Unusual Items | - | 1,727 | -1,235 | - | 30.82 |
Pretax Income | 129,700 | 167,508 | 103,974 | 122,390 | 184,497 |
Income Tax Expense | 47,105 | 59,140 | 44,885 | 35,133 | 47,815 |
Earnings From Continuing Operations | 82,595 | 108,369 | 59,090 | 87,256 | 136,682 |
Minority Interest in Earnings | -31,728 | -31,140 | -42,601 | -29,138 | -47,297 |
Net Income | 50,867 | 77,229 | 16,489 | 58,119 | 89,385 |
Preferred Dividends & Other Adjustments | - | - | - | - | 419.2 |
Net Income to Common | 50,867 | 77,229 | 16,489 | 58,119 | 88,966 |
Net Income Growth | -34.13% | 368.37% | -71.63% | -34.98% | 150.02% |
Shares Outstanding (Basic) | 170 | 170 | 170 | 160 | 105 |
Shares Outstanding (Diluted) | 170 | 170 | 170 | 160 | 105 |
Shares Change (YoY) | -0.20% | - | 6.57% | 51.84% | 128.43% |
EPS (Basic) | 299.31 | 453.53 | 96.83 | 363.74 | 845.46 |
EPS (Diluted) | 299.31 | 453.33 | 96.83 | 363.74 | 845.46 |
EPS Growth | -33.98% | 368.17% | -73.38% | -56.98% | 8.94% |
Free Cash Flow | -380,778 | -550,209 | -151,515 | -1,302,570 | -314,099 |
Free Cash Flow Per Share | -2240.53 | -3231.10 | -889.77 | -8152.17 | -2984.95 |
Gross Margin | 8.53% | 8.45% | 8.71% | 11.30% | 12.35% |
Operating Margin | 3.89% | 3.47% | 4.04% | 4.68% | 4.88% |
Profit Margin | 0.43% | 0.69% | 0.17% | 0.73% | 1.26% |
Free Cash Flow Margin | -3.23% | -4.89% | -1.58% | -16.33% | -4.44% |
EBITDA | 553,332 | 474,331 | 480,846 | 462,403 | 429,148 |
EBITDA Margin | 4.70% | 4.21% | 5.01% | 5.80% | 6.07% |
D&A For EBITDA | 95,253 | 84,006 | 93,204 | 89,240 | 83,665 |
EBIT | 458,080 | 390,325 | 387,641 | 373,164 | 345,483 |
EBIT Margin | 3.89% | 3.47% | 4.04% | 4.68% | 4.88% |
Effective Tax Rate | 36.32% | 35.31% | 43.17% | 28.71% | 25.92% |
Revenue as Reported | 11,783,183 | 11,257,066 | 9,605,345 | 7,977,479 | 7,074,613 |
Advertising Expenses | - | 15,320 | 5,811 | 2,772 | 1,426 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.