Sam Holdings Corporation (HOSE:SAM)
Vietnam
· Delayed Price · Currency is VND 6,770.00
-40.00 (-0.59%)
At close: Apr 28, 2026
Sam Holdings 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Revenue | 6,126,008 | 4,038,231 | 2,200,116 | 2,109,065 | 1,888,697 | Upgrade
|
| Revenue Growth (YoY) | 51.70% | 83.55% | 4.32% | 11.67% | -1.59% | Upgrade
|
| Cost of Revenue | 5,917,017 | 3,834,551 | 2,042,904 | 1,944,479 | 1,807,941 | Upgrade
|
| Gross Profit | 208,991 | 203,680 | 157,211 | 164,585 | 80,756 | Upgrade
|
| Selling, General & Admin | 147,621 | 142,753 | 141,872 | 167,585 | 126,728 | Upgrade
|
| Operating Expenses | 147,621 | 142,753 | 141,872 | 167,585 | 126,728 | Upgrade
|
| Operating Income | 61,370 | 60,927 | 15,339 | -2,999 | -45,972 | Upgrade
|
| Interest Expense | -79,313 | -62,607 | -78,364 | -90,511 | -65,745 | Upgrade
|
| Interest & Investment Income | 54,560 | 25,039 | 31,044 | 24,069 | 21,185 | Upgrade
|
| Earnings From Equity Investments | 2,748 | 23,949 | -53,311 | -26,861 | -30,454 | Upgrade
|
| Currency Exchange Gain (Loss) | 14,991 | 11,551 | 6,282 | -18,904 | 13,041 | Upgrade
|
| Other Non Operating Income (Expenses) | 33,216 | 33,203 | 90,188 | 271,744 | 242,495 | Upgrade
|
| EBT Excluding Unusual Items | 87,573 | 92,062 | 11,179 | 156,537 | 134,549 | Upgrade
|
| Gain (Loss) on Sale of Investments | 51,181 | 44,875 | 51,841 | -116,484 | 72,057 | Upgrade
|
| Gain (Loss) on Sale of Assets | 164.18 | -25,912 | 221.21 | 575.08 | 768.74 | Upgrade
|
| Other Unusual Items | -3,251 | -420.89 | -356.82 | - | - | Upgrade
|
| Pretax Income | 135,667 | 110,604 | 62,884 | 40,628 | 207,375 | Upgrade
|
| Income Tax Expense | 30,565 | 15,308 | 29,644 | 33,480 | 47,453 | Upgrade
|
| Earnings From Continuing Operations | 105,101 | 95,296 | 33,240 | 7,147 | 159,922 | Upgrade
|
| Minority Interest in Earnings | -8,701 | -10,956 | -14,907 | -4,384 | -5,582 | Upgrade
|
| Net Income | 96,400 | 84,340 | 18,333 | 2,763 | 154,340 | Upgrade
|
| Preferred Dividends & Other Adjustments | 964 | 632.68 | 183.33 | 328.26 | 1,543 | Upgrade
|
| Net Income to Common | 95,436 | 83,708 | 18,149 | 2,435 | 152,796 | Upgrade
|
| Net Income Growth | 14.30% | 360.06% | 563.46% | -98.21% | 66.63% | Upgrade
|
| Shares Outstanding (Basic) | 380 | 380 | 380 | 380 | 369 | Upgrade
|
| Shares Outstanding (Diluted) | 380 | 380 | 380 | 380 | 369 | Upgrade
|
| Shares Change (YoY) | - | - | - | 2.93% | 20.93% | Upgrade
|
| EPS (Basic) | 251.17 | 220.31 | 47.77 | 6.41 | 413.91 | Upgrade
|
| EPS (Diluted) | 251.17 | 220.31 | 47.77 | 6.41 | 413.91 | Upgrade
|
| EPS Growth | 14.01% | 361.22% | 645.38% | -98.45% | 37.80% | Upgrade
|
| Free Cash Flow | -369,005 | -253,381 | 196,724 | 371,798 | -1,137,979 | Upgrade
|
| Free Cash Flow Per Share | -971.16 | -666.86 | 517.75 | 978.52 | -3082.64 | Upgrade
|
| Gross Margin | 3.41% | 5.04% | 7.15% | 7.80% | 4.28% | Upgrade
|
| Operating Margin | 1.00% | 1.51% | 0.70% | -0.14% | -2.43% | Upgrade
|
| Profit Margin | 1.56% | 2.07% | 0.83% | 0.11% | 8.09% | Upgrade
|
| Free Cash Flow Margin | -6.02% | -6.28% | 8.94% | 17.63% | -60.25% | Upgrade
|
| EBITDA | 96,962 | 102,255 | 57,855 | 51,505 | 10,380 | Upgrade
|
| EBITDA Margin | 1.58% | 2.53% | 2.63% | 2.44% | 0.55% | Upgrade
|
| D&A For EBITDA | 35,592 | 41,328 | 42,516 | 54,504 | 56,353 | Upgrade
|
| EBIT | 61,370 | 60,927 | 15,339 | -2,999 | -45,972 | Upgrade
|
| EBIT Margin | 1.00% | 1.51% | 0.70% | -0.14% | -2.43% | Upgrade
|
| Effective Tax Rate | 22.53% | 13.84% | 47.14% | 82.41% | 22.88% | Upgrade
|
| Revenue as Reported | 6,126,008 | 4,038,231 | 2,200,116 | 2,109,065 | 1,888,697 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.