FPT Digital Retail JSC (HOSE:FRT)
Vietnam
· Delayed Price · Currency is VND 160,000
+1,500 (0.95%)
At close: Dec 5, 2025
FPT Digital Retail JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2016 |
| Revenue | 47,617,755 | 40,104,493 | 31,849,650 | 30,165,801 | 22,494,961 | 14,661,417 | Upgrade
|
| Revenue Growth (YoY) | 27.50% | 25.92% | 5.58% | 34.10% | 53.43% | -11.86% | Upgrade
|
| Cost of Revenue | 38,408,257 | 32,521,432 | 26,688,006 | 25,462,623 | 19,343,448 | 12,620,415 | Upgrade
|
| Gross Profit | 9,209,498 | 7,583,061 | 5,161,643 | 4,703,177 | 3,151,513 | 2,041,002 | Upgrade
|
| Selling, General & Admin | 8,111,561 | 6,893,045 | 5,246,148 | 4,146,636 | 2,656,653 | 1,963,621 | Upgrade
|
| Operating Expenses | 8,111,561 | 6,893,045 | 5,246,148 | 4,146,636 | 2,656,653 | 1,963,621 | Upgrade
|
| Operating Income | 1,097,936 | 690,016 | -84,504 | 556,541 | 494,860 | 77,382 | Upgrade
|
| Interest Expense | -361,010 | -253,429 | -284,917 | -231,528 | -132,229 | -113,682 | Upgrade
|
| Interest & Investment Income | 209,882 | 96,129 | 62,842 | 147,691 | 169,344 | 55,871 | Upgrade
|
| Currency Exchange Gain (Loss) | 2,508 | 845.96 | 5,762 | -18,117 | -1,490 | -18,289 | Upgrade
|
| Other Non Operating Income (Expenses) | 24,134 | -6,605 | 6,636 | 31,036 | 23,655 | 27,146 | Upgrade
|
| Pretax Income | 973,450 | 526,957 | -294,182 | 485,623 | 554,140 | 28,427 | Upgrade
|
| Income Tax Expense | 203,685 | 118,543 | 35,015 | 87,549 | 110,242 | 18,211 | Upgrade
|
| Earnings From Continuing Operations | 769,765 | 408,414 | -329,197 | 398,074 | 443,898 | 10,217 | Upgrade
|
| Minority Interest in Earnings | -153,313 | -90,897 | -16,447 | -7,713 | -166.18 | 14,502 | Upgrade
|
| Net Income | 616,452 | 317,516 | -345,643 | 390,361 | 443,732 | 24,719 | Upgrade
|
| Preferred Dividends & Other Adjustments | 5,056 | 5,056 | - | - | - | 3,700 | Upgrade
|
| Net Income to Common | 611,396 | 312,460 | -345,643 | 390,361 | 443,732 | 21,018 | Upgrade
|
| Net Income Growth | 484.09% | - | - | -12.03% | 1695.14% | -88.40% | Upgrade
|
| Shares Outstanding (Basic) | 170 | 170 | 170 | 170 | 170 | 170 | Upgrade
|
| Shares Outstanding (Diluted) | 170 | 170 | 170 | 170 | 170 | 170 | Upgrade
|
| Shares Change (YoY) | 0.00% | - | - | -0.00% | - | 0.34% | Upgrade
|
| EPS (Basic) | 3590.05 | 1834.73 | -2029.58 | 2292.16 | 2605.53 | 123.42 | Upgrade
|
| EPS (Diluted) | 3589.72 | 1834.40 | -2029.60 | 2292.00 | 2605.22 | 123.36 | Upgrade
|
| EPS Growth | 479.26% | - | - | -12.02% | 2011.84% | -89.82% | Upgrade
|
| Free Cash Flow | 922,741 | 137,331 | -2,562,380 | -2,025,859 | -1,476,441 | 1,514,904 | Upgrade
|
| Free Cash Flow Per Share | 5418.23 | 806.39 | -15046.01 | -11895.62 | -8669.43 | 8895.27 | Upgrade
|
| Dividend Per Share | - | - | - | 347.826 | 231.884 | - | Upgrade
|
| Dividend Growth | - | - | - | 50.00% | - | - | Upgrade
|
| Gross Margin | 19.34% | 18.91% | 16.21% | 15.59% | 14.01% | 13.92% | Upgrade
|
| Operating Margin | 2.31% | 1.72% | -0.27% | 1.85% | 2.20% | 0.53% | Upgrade
|
| Profit Margin | 1.28% | 0.78% | -1.08% | 1.29% | 1.97% | 0.14% | Upgrade
|
| Free Cash Flow Margin | 1.94% | 0.34% | -8.04% | -6.72% | -6.56% | 10.33% | Upgrade
|
| EBITDA | 1,410,951 | 979,918 | 148,568 | 671,827 | 566,398 | 78,754 | Upgrade
|
| EBITDA Margin | 2.96% | 2.44% | 0.47% | 2.23% | 2.52% | 0.54% | Upgrade
|
| D&A For EBITDA | 313,015 | 289,902 | 233,072 | 115,286 | 71,538 | 1,372 | Upgrade
|
| EBIT | 1,097,936 | 690,016 | -84,504 | 556,541 | 494,860 | 77,382 | Upgrade
|
| EBIT Margin | 2.31% | 1.72% | -0.27% | 1.85% | 2.20% | 0.53% | Upgrade
|
| Effective Tax Rate | 20.92% | 22.50% | - | 18.03% | 19.89% | 64.06% | Upgrade
|
| Revenue as Reported | 47,617,755 | 40,104,493 | 31,849,650 | 30,165,801 | 22,494,961 | 14,661,417 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.