De Tam JSC 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 2012	FY 2011
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011
Revenue	114,523	140,990	99,936	42,673	64,606
Revenue Growth (YoY)	-18.77%	41.08%	134.19%	-33.95%	-
Cost of Revenue	94,835	119,093	78,128	41,620	61,974
Gross Profit	19,689	21,898	21,809	1,053	2,632
Selling, General & Admin	11,867	11,860	11,116	-	-
Operating Expenses	11,867	11,860	11,116	-	-
Operating Income	7,822	10,037	10,693	1,053	2,632
Interest Expense	-8,162	-8,880	-8,982	-	-
Interest & Investment Income	305.44	407.79	424.09	-	-
Other Non Operating Income (Expenses)	3,126	2,182	2,057	-	-
Pretax Income	3,091	3,748	4,193	1,053	2,632
Income Tax Expense	986.41	1,970	1,770	263.29	675.92
Net Income	2,105	1,778	2,423	789.88	1,956
Net Income to Common	2,105	1,778	2,423	789.88	1,956
Net Income Growth	18.39%	-26.62%	206.72%	-59.62%	-
Shares Outstanding (Basic)	20	20	20	-	-
Shares Outstanding (Diluted)	20	20	20	-	-
Shares Change (YoY)	-0.00%	0.01%	-	-	-
EPS (Basic)	107.92	91.15	124.21	-	-
EPS (Diluted)	107.92	91.15	124.21	-	-
EPS Growth	18.40%	-26.62%	-	-	-
Gross Margin	17.19%	15.53%	21.82%	2.47%	4.07%
Operating Margin	6.83%	7.12%	10.70%	2.47%	4.07%
Profit Margin	1.84%	1.26%	2.42%	1.85%	3.03%
EBIT	7,822	10,037	10,693	1,053	2,632
EBIT Margin	6.83%	7.12%	10.70%	2.47%	4.07%
Effective Tax Rate	31.91%	52.56%	42.22%	25.00%	25.68%
Revenue as Reported	114,523	140,990	99,936	-	-

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