SMC Trading Investment JSC (HOSE:SMC)
Vietnam
· Delayed Price · Currency is VND 13,050
+100 (0.77%)
At close: Dec 4, 2025
HOSE:SMC 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 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2020 - 2016 |
| Revenue | 7,551,400 | 8,929,795 | 13,701,576 | 23,181,580 | 21,315,015 | 15,734,958 | Upgrade
|
| Revenue Growth (YoY) | -23.58% | -34.83% | -40.89% | 8.76% | 35.46% | 24.35% | Upgrade
|
| Cost of Revenue | 7,581,414 | 8,924,085 | 13,640,007 | 23,219,204 | 19,834,662 | 14,915,983 | Upgrade
|
| Gross Profit | -30,014 | 5,710 | 61,569 | -37,624 | 1,480,354 | 818,975 | Upgrade
|
| Selling, General & Admin | 11,260 | -3,556 | 746,066 | 335,713 | 346,266 | 408,694 | Upgrade
|
| Operating Expenses | 11,260 | -3,556 | 746,066 | 335,713 | 346,266 | 408,694 | Upgrade
|
| Operating Income | -41,274 | 9,266 | -684,496 | -373,337 | 1,134,088 | 410,281 | Upgrade
|
| Interest Expense | -147,309 | -176,411 | -265,582 | -240,908 | -164,617 | -135,206 | Upgrade
|
| Interest & Investment Income | 22,492 | 19,541 | 71,801 | 57,199 | 43,748 | 38,810 | Upgrade
|
| Earnings From Equity Investments | -9,314 | -5,006 | -6,011 | 5,850 | 36,606 | 7,809 | Upgrade
|
| Currency Exchange Gain (Loss) | 597.01 | -1,670 | 18,275 | -2,987 | 49,890 | 13,035 | Upgrade
|
| Other Non Operating Income (Expenses) | -97,482 | -101,200 | -60,692 | -37,070 | -19,796 | -11,592 | Upgrade
|
| EBT Excluding Unusual Items | -272,291 | -255,481 | -926,705 | -591,253 | 1,079,920 | 323,139 | Upgrade
|
| Gain (Loss) on Sale of Investments | 8,588 | 207,469 | - | - | 19,874 | 42,992 | Upgrade
|
| Gain (Loss) on Sale of Assets | 139,765 | 95,687 | 13,904 | 323.41 | -4.95 | 813.04 | Upgrade
|
| Pretax Income | -123,937 | 47,675 | -912,801 | -590,930 | 1,099,789 | 366,944 | Upgrade
|
| Income Tax Expense | 29,660 | 35,601 | 12,498 | 60,902 | 198,738 | 50,843 | Upgrade
|
| Earnings From Continuing Operations | -153,597 | 12,074 | -925,299 | -651,831 | 901,051 | 316,101 | Upgrade
|
| Minority Interest in Earnings | -17,513 | 17,166 | 40,010 | 72,843 | -27,050 | -10,026 | Upgrade
|
| Net Income | -171,110 | 29,240 | -885,289 | -578,988 | 874,000 | 306,074 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | 13,516 | 4,591 | Upgrade
|
| Net Income to Common | -171,110 | 29,240 | -885,289 | -578,988 | 860,484 | 301,483 | Upgrade
|
| Net Income Growth | - | - | - | - | 185.55% | 13.30% | Upgrade
|
| Shares Outstanding (Basic) | 74 | 74 | 74 | 66 | 73 | 73 | Upgrade
|
| Shares Outstanding (Diluted) | 74 | 74 | 74 | 66 | 73 | 73 | Upgrade
|
| Shares Change (YoY) | -0.20% | - | 11.36% | -9.59% | -0.08% | 15.65% | Upgrade
|
| EPS (Basic) | -2326.83 | 397.24 | -12027.27 | -8759.71 | 11770.12 | 4120.45 | Upgrade
|
| EPS (Diluted) | -2327.07 | 397.00 | -12027.27 | -8760.00 | 11770.00 | 4120.45 | Upgrade
|
| EPS Growth | - | - | - | - | 185.65% | -1.52% | Upgrade
|
| Free Cash Flow | -1,169,432 | -512,759 | 192,422 | 239,994 | -1,290,921 | 388,895 | Upgrade
|
| Free Cash Flow Per Share | -15902.47 | -6966.19 | 2614.19 | 3630.94 | -17657.83 | 5315.13 | Upgrade
|
| Dividend Per Share | - | - | - | - | 833.333 | - | Upgrade
|
| Gross Margin | -0.40% | 0.06% | 0.45% | -0.16% | 6.94% | 5.21% | Upgrade
|
| Operating Margin | -0.55% | 0.10% | -5.00% | -1.61% | 5.32% | 2.61% | Upgrade
|
| Profit Margin | -2.27% | 0.33% | -6.46% | -2.50% | 4.04% | 1.92% | Upgrade
|
| Free Cash Flow Margin | -15.49% | -5.74% | 1.40% | 1.03% | -6.06% | 2.47% | Upgrade
|
| EBITDA | 50,695 | 119,811 | -577,785 | -239,317 | 1,230,309 | 506,609 | Upgrade
|
| EBITDA Margin | 0.67% | 1.34% | -4.22% | -1.03% | 5.77% | 3.22% | Upgrade
|
| D&A For EBITDA | 91,968 | 110,546 | 106,711 | 134,020 | 96,221 | 96,328 | Upgrade
|
| EBIT | -41,274 | 9,266 | -684,496 | -373,337 | 1,134,088 | 410,281 | Upgrade
|
| EBIT Margin | -0.55% | 0.10% | -5.00% | -1.61% | 5.32% | 2.61% | Upgrade
|
| Effective Tax Rate | - | 74.67% | - | - | 18.07% | 13.86% | Upgrade
|
| Revenue as Reported | 7,551,400 | 8,929,795 | 13,701,576 | 23,181,580 | 21,315,015 | 15,734,958 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.