Thong Nhat JSC (HNX:BAX)
Vietnam
· Delayed Price · Currency is VND 36,500
0.00 (0.00%)
At close: Aug 11, 2025
Thong Nhat 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2017 - 2019 |
| Revenue | 95,972 | 72,990 | 74,523 | 232,290 | 171,906 | 311,296 | Upgrade
|
| Revenue Growth (YoY) | 30.18% | -2.06% | -67.92% | 35.13% | -44.78% | 69.39% | Upgrade
|
| Cost of Revenue | 51,172 | 31,690 | 38,491 | 145,001 | 101,865 | 132,528 | Upgrade
|
| Gross Profit | 44,800 | 41,300 | 36,031 | 87,288 | 70,041 | 178,768 | Upgrade
|
| Selling, General & Admin | 19,109 | 20,123 | 22,196 | 26,059 | 24,086 | 22,967 | Upgrade
|
| Operating Expenses | 19,109 | 20,123 | 22,196 | 26,059 | 24,086 | 22,967 | Upgrade
|
| Operating Income | 25,691 | 21,176 | 13,835 | 61,229 | 45,955 | 155,801 | Upgrade
|
| Interest Expense | -7.7 | - | - | - | - | - | Upgrade
|
| Interest & Investment Income | 12,175 | 12,373 | 23,022 | 14,578 | 15,933 | 20,735 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.11 | 0.11 | 0.08 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 247.23 | 282.88 | -268.3 | 6,949 | 6,685 | 3,518 | Upgrade
|
| EBT Excluding Unusual Items | 38,105 | 33,832 | 36,589 | 82,757 | 68,573 | 180,055 | Upgrade
|
| Gain (Loss) on Sale of Assets | 32.94 | 32.94 | - | - | - | - | Upgrade
|
| Pretax Income | 38,138 | 33,865 | 36,589 | 82,757 | 68,573 | 180,055 | Upgrade
|
| Income Tax Expense | 8,176 | 7,286 | 7,823 | 18,098 | 8,240 | 34,466 | Upgrade
|
| Net Income | 29,961 | 26,579 | 28,766 | 64,659 | 60,333 | 145,589 | Upgrade
|
| Preferred Dividends & Other Adjustments | 480 | 480 | 5,057 | - | - | - | Upgrade
|
| Net Income to Common | 29,481 | 26,099 | 23,709 | 64,659 | 60,333 | 145,589 | Upgrade
|
| Net Income Growth | 14.12% | -7.61% | -55.51% | 7.17% | -58.56% | 71.23% | Upgrade
|
| Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | 8 | Upgrade
|
| Shares Change (YoY) | 0.03% | - | -0.00% | 0.01% | -0.00% | - | Upgrade
|
| EPS (Basic) | 3594.79 | 3182.77 | 2891.36 | 7885.00 | 7358.00 | 17755.00 | Upgrade
|
| EPS (Diluted) | 3594.79 | 3182.77 | 2891.36 | 7885.00 | 7358.00 | 17755.00 | Upgrade
|
| EPS Growth | 39.05% | 10.08% | -63.33% | 7.16% | -58.56% | 71.23% | Upgrade
|
| Free Cash Flow | 13,374 | -7,448 | -13,990 | 14,433 | 21,564 | 62,020 | Upgrade
|
| Free Cash Flow Per Share | 1630.77 | -908.25 | -1706.13 | 1760.08 | 2629.81 | 7563.50 | Upgrade
|
| Dividend Per Share | 2500.000 | 2500.000 | 2500.000 | 5000.000 | - | 13093.000 | Upgrade
|
| Dividend Growth | 400.00% | - | -50.00% | - | - | - | Upgrade
|
| Gross Margin | 46.68% | 56.58% | 48.35% | 37.58% | 40.74% | 57.43% | Upgrade
|
| Operating Margin | 26.77% | 29.01% | 18.57% | 26.36% | 26.73% | 50.05% | Upgrade
|
| Profit Margin | 30.72% | 35.76% | 31.81% | 27.83% | 35.10% | 46.77% | Upgrade
|
| Free Cash Flow Margin | 13.94% | -10.20% | -18.77% | 6.21% | 12.54% | 19.92% | Upgrade
|
| EBITDA | 38,359 | 34,033 | 27,830 | 74,093 | 58,710 | 167,935 | Upgrade
|
| EBITDA Margin | 39.97% | 46.63% | 37.34% | 31.90% | 34.15% | 53.95% | Upgrade
|
| D&A For EBITDA | 12,668 | 12,857 | 13,994 | 12,863 | 12,755 | 12,134 | Upgrade
|
| EBIT | 25,691 | 21,176 | 13,835 | 61,229 | 45,955 | 155,801 | Upgrade
|
| EBIT Margin | 26.77% | 29.01% | 18.57% | 26.36% | 26.73% | 50.05% | Upgrade
|
| Effective Tax Rate | 21.44% | 21.52% | 21.38% | 21.87% | 12.02% | 19.14% | Upgrade
|
| Revenue as Reported | 95,972 | 72,990 | 74,523 | 232,290 | 171,906 | 311,296 | Upgrade
|
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.