SJ Group JSC (HOSE:SJS)
Vietnam · Delayed Price · Currency is VND 53,200
-1,200 (-2.21%)
At close: Nov 2, 2026
SJ Group 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 |
| 2,922,881 | 750,726 | 646,015 | 416,024 | 379,811 | 747,036 | |
Revenue Growth | 348.27% | 16.21% | 55.28% | 9.53% | -49.16% | -34.23% |
Cost of Revenue | 780,099 | 220,045 | 209,299 | 228,831 | 324,094 | 515,156 |
Gross Profit | 2,142,781 | 530,680 | 436,716 | 187,193 | 55,717 | 231,880 |
Selling, General & Admin | 108,277 | 78,269 | 70,040 | 48,875 | 46,606 | 81,867 |
Operating Expenses | 108,277 | 78,269 | 70,040 | 48,875 | 46,606 | 81,867 |
Operating Income | 2,034,504 | 452,411 | 366,676 | 138,318 | 9,112 | 150,013 |
Interest Expense | -9,796 | - | -15,914 | -472.9 | - | -17,275 |
Interest & Investment Income | 2,327 | 2,478 | 3,573 | 5,168 | 33,572 | 3,671 |
Earnings From Equity Investments | - | - | - | -728.01 | -11,560 | -30,677 |
Other Non Operating Income (Expenses) | -2,060 | -1,615 | -208.61 | 1,605 | 7,798 | -3,767 |
EBT Excluding Unusual Items | 2,024,976 | 453,274 | 354,127 | 143,890 | 38,922 | 101,965 |
Gain (Loss) on Sale of Investments | - | - | 1,503 | 108,723 | -12,571 | 13,914 |
Other Unusual Items | - | - | - | - | 150,000 | - |
Pretax Income | 2,024,976 | 453,274 | 355,630 | 252,613 | 176,351 | 115,879 |
Income Tax Expense | 404,614 | 90,308 | 86,240 | 68,847 | 55,706 | 31,692 |
Earnings From Continuing Operations | 1,620,362 | 362,966 | 269,390 | 183,766 | 120,645 | 84,187 |
Minority Interest in Earnings | -1,531 | -1,645 | -881.69 | 1,572 | -959.12 | -19,409 |
Net Income | 1,618,831 | 361,321 | 268,508 | 185,337 | 119,686 | 64,778 |
Preferred Dividends & Other Adjustments | -85.84 | -85.84 | - | 128.16 | 279.34 | 4,281 |
Net Income to Common | 1,618,917 | 361,407 | 268,508 | 185,209 | 119,407 | 60,497 |
Net Income Growth | 441.27% | 34.60% | 44.98% | 55.11% | 97.38% | 121.25% |
Shares Outstanding (Basic) | 296 | 296 | 295 | 295 | 295 | 295 |
Shares Outstanding (Diluted) | 296 | 296 | 295 | 295 | 295 | 295 |
Shares Change | -0.20% | 0.40% | - | - | - | - |
EPS (Basic) | 5465.31 | 1220.23 | 910.22 | 627.84 | 404.78 | 205.08 |
EPS (Diluted) | 5465.08 | 1220.00 | 910.00 | 627.80 | 404.63 | 205.02 |
EPS Growth | 442.43% | 34.07% | 44.95% | 55.15% | 97.36% | 121.25% |
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 | 331,816 | -76,797 | 196,967 | -831,992 | -661,741 | -400,095 |
Free Cash Flow Per Share | 1120.18 | -259.29 | 667.70 | -2820.37 | -2243.23 | -1356.28 |
Gross Margin | 73.31% | 70.69% | 67.60% | 45.00% | 14.67% | 31.04% |
Operating Margin | 69.61% | 60.26% | 56.76% | 33.25% | 2.40% | 20.08% |
Profit Margin | 55.39% | 48.14% | 41.56% | 44.52% | 31.44% | 8.10% |
Free Cash Flow Margin | 11.35% | -10.23% | 30.49% | -199.99% | -174.23% | -53.56% |
EBITDA | 2,042,947 | 460,244 | 374,398 | 145,469 | 17,288 | 159,408 |
EBITDA Margin | 69.89% | 61.31% | 57.95% | 34.97% | 4.55% | 21.34% |
D&A For EBITDA | 8,443 | 7,833 | 7,722 | 7,151 | 8,176 | 9,395 |
EBIT | 2,034,504 | 452,411 | 366,676 | 138,318 | 9,112 | 150,013 |
EBIT Margin | 69.61% | 60.26% | 56.76% | 33.25% | 2.40% | 20.08% |
Effective Tax Rate | 19.98% | 19.92% | 24.25% | 27.25% | 31.59% | 27.35% |
Revenue as Reported | 2,922,881 | 750,726 | 646,015 | 416,024 | 379,811 | 747,036 |