Binh Son Refining and Petrochemical JSC (HOSE:BSR)
Vietnam
· Delayed Price · Currency is VND 26,900
-600 (-2.18%)
At close: Sep 29, 2025
HOSE:BSR 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 |
|---|---|---|---|---|---|---|---|
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 | 2019 |
| Revenue | 136,580,967 | 123,027,064 | 147,423,366 | 167,123,347 | 101,079,390 | 57,959,113 | Upgrade
|
| Revenue Growth (YoY) | 1.32% | -16.55% | -11.79% | 65.34% | 74.40% | -43.63% | Upgrade
|
| Cost of Revenue | 136,432,425 | 122,535,994 | 137,663,838 | 151,233,160 | 93,346,556 | 60,173,726 | Upgrade
|
| Gross Profit | 148,543 | 491,070 | 9,759,528 | 15,890,187 | 7,732,833 | -2,214,614 | Upgrade
|
| Selling, General & Admin | 1,345,996 | 1,213,443 | 1,655,598 | 1,420,620 | 1,187,004 | 819,987 | Upgrade
|
| Operating Expenses | 1,345,996 | 1,213,443 | 1,655,598 | 1,420,620 | 1,187,004 | 819,987 | Upgrade
|
| Operating Income | -1,197,453 | -722,373 | 8,103,930 | 14,469,567 | 6,545,829 | -3,034,601 | Upgrade
|
| Interest Expense | -279,095 | -260,793 | -287,655 | -253,213 | -406,811 | -326,063 | Upgrade
|
| Interest & Investment Income | 1,186,899 | 1,248,584 | 1,599,955 | 1,663,877 | 1,016,877 | 665,824 | Upgrade
|
| Currency Exchange Gain (Loss) | 340,786 | 57,840 | 199,381 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -364,444 | 22,079 | 23,930 | -581,327 | -178,445 | -147,595 | Upgrade
|
| EBT Excluding Unusual Items | -313,308 | 345,337 | 9,639,542 | 15,298,904 | 6,977,449 | -2,842,434 | Upgrade
|
| Gain (Loss) on Sale of Investments | -214.68 | -214.68 | -206.56 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 390,713 | 390,876 | - | - | - | - | Upgrade
|
| Pretax Income | 77,191 | 735,999 | 9,639,335 | 15,298,904 | 6,977,449 | -2,842,434 | Upgrade
|
| Income Tax Expense | 123,693 | 144,907 | 1,046,756 | 904,982 | 304,383 | 5,770 | Upgrade
|
| Earnings From Continuing Operations | -46,502 | 591,092 | 8,592,579 | 14,393,922 | 6,673,066 | -2,848,204 | Upgrade
|
| Minority Interest in Earnings | -3,147 | 40,039 | 57,193 | 56,497 | 31,476 | 39,223 | Upgrade
|
| Net Income | -49,649 | 631,131 | 8,649,771 | 14,450,419 | 6,704,542 | -2,808,981 | Upgrade
|
| Preferred Dividends & Other Adjustments | -116,314 | 1,665 | 347,903 | - | - | - | Upgrade
|
| Net Income to Common | 66,665 | 629,466 | 8,301,869 | 14,450,419 | 6,704,542 | -2,808,981 | Upgrade
|
| Net Income Growth | - | -92.70% | -40.14% | 115.53% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 3,100 | 3,100 | 3,100 | 3,100 | 3,101 | 3,100 | Upgrade
|
| Shares Outstanding (Diluted) | 3,100 | 3,100 | 3,100 | 3,100 | 3,101 | 3,100 | Upgrade
|
| Shares Change (YoY) | - | - | 0.01% | -0.03% | 0.02% | -8.71% | Upgrade
|
| EPS (Basic) | 21.50 | 203.02 | 2677.59 | 4661.00 | 2162.00 | -906.00 | Upgrade
|
| EPS (Diluted) | 21.50 | 203.02 | 2677.59 | 4661.00 | 2162.00 | -906.00 | Upgrade
|
| EPS Growth | -99.07% | -92.42% | -42.55% | 115.59% | - | - | Upgrade
|
| Free Cash Flow | 6,041,748 | -601,379 | 11,443,760 | 5,942,959 | 8,408,262 | 149,773 | Upgrade
|
| Free Cash Flow Per Share | 1948.64 | -193.96 | 3690.94 | 1916.91 | 2711.39 | 48.31 | Upgrade
|
| Gross Margin | 0.11% | 0.40% | 6.62% | 9.51% | 7.65% | -3.82% | Upgrade
|
| Operating Margin | -0.88% | -0.59% | 5.50% | 8.66% | 6.48% | -5.24% | Upgrade
|
| Profit Margin | 0.05% | 0.51% | 5.63% | 8.65% | 6.63% | -4.85% | Upgrade
|
| Free Cash Flow Margin | 4.42% | -0.49% | 7.76% | 3.56% | 8.32% | 0.26% | Upgrade
|
| EBITDA | 912,438 | 1,437,337 | 10,374,212 | 16,662,386 | 8,854,888 | -482,622 | Upgrade
|
| EBITDA Margin | 0.67% | 1.17% | 7.04% | 9.97% | 8.76% | -0.83% | Upgrade
|
| D&A For EBITDA | 2,109,891 | 2,159,710 | 2,270,282 | 2,192,820 | 2,309,059 | 2,551,979 | Upgrade
|
| EBIT | -1,197,453 | -722,373 | 8,103,930 | 14,469,567 | 6,545,829 | -3,034,601 | Upgrade
|
| EBIT Margin | -0.88% | -0.59% | 5.50% | 8.66% | 6.48% | -5.24% | Upgrade
|
| Effective Tax Rate | 160.24% | 19.69% | 10.86% | 5.92% | 4.36% | - | Upgrade
|
| Revenue as Reported | 136,580,967 | 123,027,064 | 147,423,366 | 167,123,347 | 101,079,390 | 57,959,113 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.