HNX:SDU 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	445,428	82,882	84,754
Revenue Growth (YoY)	437.43%	-2.21%	-
Cost of Revenue	355,123	39,227	43,291
Gross Profit	90,305	43,655	41,462
Selling, General & Admin	33,515	15,429	14,632
Operating Expenses	33,515	15,429	14,632
Operating Income	56,791	28,226	26,830
Interest Expense	-7,354	-15,117	-15,524
Interest & Investment Income	28.96	17.03	661.46
Earnings From Equity Investments	-73.93	-138.8	-303.1
Other Non Operating Income (Expenses)	-18,015	-6,826	-5,760
EBT Excluding Unusual Items	31,376	6,160	5,905
Gain (Loss) on Sale of Investments	-	-	-499.98
Other Unusual Items	-	-494.7	-7.92
Pretax Income	31,376	5,665	5,397
Income Tax Expense	9,478	4,406	4,365
Net Income	21,899	1,260	1,032
Net Income to Common	21,899	1,260	1,032
Net Income Growth	1638.59%	22.05%	-
Shares Outstanding (Basic)	20	20	20
Shares Outstanding (Diluted)	20	20	20
Shares Change (YoY)	-0.01%	-	-
EPS (Basic)	1095.00	62.98	51.60
EPS (Diluted)	1095.00	62.98	51.60
EPS Growth	1638.69%	22.05%	-
Free Cash Flow	95,743	42,144	-19,340
Free Cash Flow Per Share	4787.43	2107.20	-967.00
Gross Margin	20.27%	52.67%	48.92%
Operating Margin	12.75%	34.05%	31.66%
Profit Margin	4.92%	1.52%	1.22%
Free Cash Flow Margin	21.50%	50.85%	-22.82%
EBITDA	56,793	35,691	34,387
EBITDA Margin	12.75%	43.06%	40.57%
D&A For EBITDA	2.42	7,466	7,557
EBIT	56,791	28,226	26,830
EBIT Margin	12.75%	34.05%	31.66%
Effective Tax Rate	30.21%	77.77%	80.88%
Revenue as Reported	445,428	82,882	84,754

Source: S&P Capital IQ. Standard template. Financial Sources.