Son Ha International Corporation (HOSE:SHI)
Vietnam
· Delayed Price · Currency is VND 13,800
-300 (-2.13%)
At close: Mar 9, 2026
Son Ha International 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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 11,783,183 | 11,257,066 | 9,605,345 | 7,977,479 | 7,074,613 | Upgrade
|
| Revenue Growth (YoY) | 4.67% | 17.20% | 20.41% | 12.76% | 254.79% | Upgrade
|
| Cost of Revenue | 10,778,422 | 10,305,754 | 8,768,510 | 7,075,693 | 6,201,055 | Upgrade
|
| Gross Profit | 1,004,761 | 951,312 | 836,835 | 901,786 | 873,558 | Upgrade
|
| Selling, General & Admin | 546,681 | 560,987 | 449,194 | 528,622 | 528,074 | Upgrade
|
| Operating Expenses | 546,681 | 560,987 | 449,194 | 528,622 | 528,074 | Upgrade
|
| Operating Income | 458,080 | 390,325 | 387,641 | 373,164 | 345,483 | Upgrade
|
| Interest Expense | -302,029 | -282,542 | -318,142 | -251,806 | -146,566 | Upgrade
|
| Interest & Investment Income | 62,356 | 48,028 | 56,711 | 41,663 | 10,800 | Upgrade
|
| Earnings From Equity Investments | 1,206 | 1,702 | 285.51 | 91.14 | 964.08 | Upgrade
|
| Currency Exchange Gain (Loss) | - | -25,745 | -2,272 | -4,892 | 1,495 | Upgrade
|
| Other Non Operating Income (Expenses) | -89,912 | -20,877 | -18,676 | -38,424 | -28,344 | Upgrade
|
| EBT Excluding Unusual Items | 129,700 | 110,891 | 105,547 | 119,796 | 183,832 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 54,890 | -337.52 | 2,594 | 633.92 | Upgrade
|
| Other Unusual Items | - | 1,727 | -1,235 | - | 30.82 | Upgrade
|
| Pretax Income | 129,700 | 167,508 | 103,974 | 122,390 | 184,497 | Upgrade
|
| Income Tax Expense | 47,105 | 59,140 | 44,885 | 35,133 | 47,815 | Upgrade
|
| Earnings From Continuing Operations | 82,595 | 108,369 | 59,090 | 87,256 | 136,682 | Upgrade
|
| Minority Interest in Earnings | -31,728 | -31,140 | -42,601 | -29,138 | -47,297 | Upgrade
|
| Net Income | 50,867 | 77,229 | 16,489 | 58,119 | 89,385 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | 419.2 | Upgrade
|
| Net Income to Common | 50,867 | 77,229 | 16,489 | 58,119 | 88,966 | Upgrade
|
| Net Income Growth | -34.13% | 368.37% | -71.63% | -34.98% | 150.02% | Upgrade
|
| Shares Outstanding (Basic) | 170 | 170 | 170 | 160 | 114 | Upgrade
|
| Shares Outstanding (Diluted) | 170 | 170 | 170 | 160 | 114 | Upgrade
|
| Shares Change (YoY) | -0.20% | - | 6.57% | 40.60% | 146.70% | Upgrade
|
| EPS (Basic) | 299.31 | 453.53 | 96.83 | 363.74 | 782.84 | Upgrade
|
| EPS (Diluted) | 299.31 | 453.33 | 96.83 | 363.74 | 782.84 | Upgrade
|
| EPS Growth | -33.98% | 368.17% | -73.38% | -53.54% | 0.87% | Upgrade
|
| Free Cash Flow | -380,778 | -550,209 | -151,515 | -1,302,570 | -314,099 | Upgrade
|
| Free Cash Flow Per Share | -2240.53 | -3231.10 | -889.77 | -8152.17 | -2763.84 | Upgrade
|
| Gross Margin | 8.53% | 8.45% | 8.71% | 11.30% | 12.35% | Upgrade
|
| Operating Margin | 3.89% | 3.47% | 4.04% | 4.68% | 4.88% | Upgrade
|
| Profit Margin | 0.43% | 0.69% | 0.17% | 0.73% | 1.26% | Upgrade
|
| Free Cash Flow Margin | -3.23% | -4.89% | -1.58% | -16.33% | -4.44% | Upgrade
|
| EBITDA | 553,332 | 474,331 | 480,846 | 462,403 | 429,148 | Upgrade
|
| EBITDA Margin | 4.70% | 4.21% | 5.01% | 5.80% | 6.07% | Upgrade
|
| D&A For EBITDA | 95,253 | 84,006 | 93,204 | 89,240 | 83,665 | Upgrade
|
| EBIT | 458,080 | 390,325 | 387,641 | 373,164 | 345,483 | Upgrade
|
| EBIT Margin | 3.89% | 3.47% | 4.04% | 4.68% | 4.88% | Upgrade
|
| Effective Tax Rate | 36.32% | 35.31% | 43.17% | 28.71% | 25.92% | Upgrade
|
| Revenue as Reported | 11,783,183 | 11,257,066 | 9,605,345 | 7,977,479 | 7,074,613 | Upgrade
|
| Advertising Expenses | - | 15,320 | 5,811 | 2,772 | 1,426 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.