Southern Seed Corporation (HOSE:SSC)

Southern Seed Income Statement

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	319,239	388,063	301,972	300,268	310,442	450,502
Revenue Growth (YoY)	-11.49%	28.51%	0.57%	-3.28%	-31.09%	-26.33%
Cost of Revenue	228,150	276,875	203,165	184,404	201,399	349,110
Gross Profit	91,090	111,188	98,807	115,864	109,043	101,392
Selling, General & Admin	60,852	66,851	64,322	66,093	59,506	57,827
Operating Expenses	60,852	66,851	64,322	66,093	59,506	57,827
Operating Income	30,238	44,337	34,485	49,771	49,537	43,565
Interest Expense	-4,065	-2,714	-487.83	-	-	-99.02
Interest & Investment Income	6,723	7,246	8,448	6,654	4,653	4,651
Earnings From Equity Investments	-	-	9,900	-	9,900	-
Currency Exchange Gain (Loss)	3.85	-41.07	-57.45	1.66	1.6	5.69
Other Non Operating Income (Expenses)	3,044	4,423	3,980	6,782	-420.79	2,815
EBT Excluding Unusual Items	35,944	53,251	56,267	63,208	63,671	50,937
Gain (Loss) on Sale of Assets	501.38	747.74	11,454	531.36	-	-
Other Unusual Items	-	-	-	-	2,240	-
Pretax Income	36,445	53,999	67,721	63,740	65,911	50,937
Income Tax Expense	7,999	11,480	13,015	13,075	11,464	10,857
Earnings From Continuing Operations	28,446	42,519	54,706	50,665	54,447	40,080
Net Income	28,446	42,519	54,706	50,665	54,447	40,080
Preferred Dividends & Other Adjustments	2,339	2,339	5,240	4,053	4,356	3,206
Net Income to Common	26,108	40,180	49,467	46,612	50,091	36,874
Net Income Growth	-50.43%	-22.28%	7.98%	-6.95%	35.84%	-45.72%
Shares Outstanding (Basic)	13	13	13	13	13	13
Shares Outstanding (Diluted)	13	13	13	13	13	13
Shares Change (YoY)	-	-	-	-	-	-0.95%
EPS (Basic)	1967.17	3027.51	3727.22	3512.10	3774.25	2778.35
EPS (Diluted)	1967.17	3027.51	3727.22	3512.00	3774.00	2778.00
EPS Growth	-49.93%	-18.77%	6.13%	-6.94%	35.85%	-45.20%
Free Cash Flow	-12,270	-60,627	43,940	20,743	53,376	46,762
Free Cash Flow Per Share	-924.54	-4568.10	3310.78	1562.95	4021.74	3523.39
Dividend Per Share	-	-	-	3000.000	3000.000	1500.000
Dividend Growth	-	-	-	-	100.00%	-25.00%
Gross Margin	28.53%	28.65%	32.72%	38.59%	35.13%	22.51%
Operating Margin	9.47%	11.43%	11.42%	16.57%	15.96%	9.67%
Profit Margin	8.18%	10.35%	16.38%	15.52%	16.13%	8.19%
Free Cash Flow Margin	-3.84%	-15.62%	14.55%	6.91%	17.19%	10.38%
EBITDA	43,526	57,572	46,549	59,282	59,501	55,226
EBITDA Margin	13.63%	14.84%	15.42%	19.74%	19.17%	12.26%
D&A For EBITDA	13,289	13,235	12,064	9,511	9,964	11,662
EBIT	30,238	44,337	34,485	49,771	49,537	43,565
EBIT Margin	9.47%	11.43%	11.42%	16.57%	15.96%	9.67%
Effective Tax Rate	21.95%	21.26%	19.22%	20.51%	17.39%	21.32%
Revenue as Reported	319,239	388,063	301,972	300,268	310,442	450,502

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.