T
Tien Son Thanh Hoa Group JSC
VN:AAT
Tien Son Thanh Hoa Group JSC
VN:AAT
Price:
2 940
VND
-1.01%
Market Closed
Market Cap:
₫208.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
T
|
Tien Son Thanh Hoa Group JSC
VN:AAT
|
VN |
|
Coppermoly Ltd
ASX:COY
|
AU |
Income Statement
Earnings Waterfall
Tien Son Thanh Hoa Group JSC
Tien Son Thanh Hoa Group JSC
Income Statement
Tien Son Thanh Hoa Group JSC
Tien Son Thanh Hoa Group JSC
Currency: VND
| Dec-2021 | Mar-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
10 629
|
12 081
|
10 989
|
19 228
|
17 396
|
23 278
|
25 318
|
23 347
|
21 824
|
19 455
|
18 607
|
20 669
|
0
|
0
|
0
|
0
|
|
| Revenue |
473 175
N/A
|
471 940
0%
|
300 846
-36%
|
961 626
+220%
|
513 469
-47%
|
675 043
+31%
|
636 748
-6%
|
599 355
-6%
|
678 012
+13%
|
696 157
+3%
|
681 412
-2%
|
583 010
-14%
|
585 596
+0%
|
585 069
0%
|
732 846
+25%
|
1 008 681
+38%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(415 234)
|
(421 867)
|
(278 201)
|
(830 694)
|
(475 061)
|
(628 159)
|
(590 076)
|
(552 233)
|
(620 148)
|
(634 370)
|
(616 531)
|
(530 234)
|
(519 016)
|
(511 866)
|
(658 961)
|
(920 893)
|
|
| Gross Profit |
57 941
N/A
|
50 073
-14%
|
22 645
-55%
|
130 931
+478%
|
38 408
-71%
|
46 884
+22%
|
46 672
0%
|
47 121
+1%
|
57 864
+23%
|
61 787
+7%
|
64 881
+5%
|
52 776
-19%
|
66 580
+26%
|
73 203
+10%
|
73 885
+1%
|
87 789
+19%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(15 364)
|
(16 332)
|
(12 320)
|
(18 946)
|
(17 089)
|
(22 640)
|
(21 219)
|
(17 523)
|
(18 476)
|
(25 460)
|
(26 680)
|
(45 699)
|
(52 283)
|
(41 592)
|
(37 244)
|
(28 452)
|
|
| Selling, General & Administrative |
(13 808)
|
(15 283)
|
(12 412)
|
(18 448)
|
(17 098)
|
(22 323)
|
(20 764)
|
(16 934)
|
(17 655)
|
(24 879)
|
(26 087)
|
(44 741)
|
(49 507)
|
(35 405)
|
(28 312)
|
(19 858)
|
|
| Depreciation & Amortization |
(1 556)
|
(1 262)
|
0
|
(497)
|
(131)
|
(456)
|
(594)
|
(588)
|
(820)
|
(580)
|
(593)
|
(958)
|
(2 776)
|
(6 187)
|
(8 932)
|
(8 594)
|
|
| Other Operating Expenses |
0
|
213
|
92
|
0
|
139
|
139
|
139
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
42 577
N/A
|
33 741
-21%
|
10 325
-69%
|
111 986
+985%
|
21 319
-81%
|
24 244
+14%
|
25 453
+5%
|
29 599
+16%
|
39 388
+33%
|
36 327
-8%
|
38 201
+5%
|
7 077
-81%
|
14 297
+102%
|
31 611
+121%
|
36 641
+16%
|
59 337
+62%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(9 525)
|
(11 122)
|
(10 543)
|
(20 803)
|
(18 086)
|
(19 465)
|
(20 251)
|
(23 089)
|
(17 256)
|
(18 605)
|
(18 558)
|
(17 836)
|
(19 072)
|
(26 340)
|
(28 069)
|
(31 805)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
557
|
0
|
0
|
0
|
221
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
3 647
|
3 136
|
3 594
|
(448)
|
59
|
604
|
213
|
(7 397)
|
(490)
|
3 485
|
3 772
|
5 659
|
6 091
|
229
|
1 750
|
725
|
|
| Pre-Tax Income |
36 699
N/A
|
25 755
-30%
|
3 377
-87%
|
90 734
+2 587%
|
3 292
-96%
|
5 383
+64%
|
5 415
+1%
|
(331)
N/A
|
21 642
N/A
|
21 207
-2%
|
23 415
+10%
|
(4 879)
N/A
|
1 316
N/A
|
5 500
+318%
|
10 322
+88%
|
28 256
+174%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(7 885)
|
(5 798)
|
(1 230)
|
(23 100)
|
(1 144)
|
(1 562)
|
(1 550)
|
(2 136)
|
(4 461)
|
(4 314)
|
(4 793)
|
(3 432)
|
(5 257)
|
(6 011)
|
(6 019)
|
(5 607)
|
|
| Income from Continuing Operations |
28 814
|
19 957
|
2 146
|
67 634
|
2 148
|
3 821
|
3 864
|
(2 467)
|
17 181
|
16 893
|
18 622
|
(8 311)
|
(3 942)
|
(511)
|
4 303
|
22 649
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
42
|
351
|
1 699
|
7 268
|
|
| Net Income (Common) |
28 814
N/A
|
19 957
-31%
|
2 146
-89%
|
67 634
+3 051%
|
2 148
-97%
|
3 821
+78%
|
3 864
+1%
|
(2 467)
N/A
|
17 181
N/A
|
16 893
-2%
|
18 622
+10%
|
(8 346)
N/A
|
(3 900)
+53%
|
(160)
+96%
|
6 002
N/A
|
29 917
+398%
|
|
| EPS (Diluted) |
738.82
N/A
|
280.53
-62%
|
33.61
-88%
|
955.02
+2 741%
|
30.32
-97%
|
53.94
+78%
|
60.56
+12%
|
-34.83
N/A
|
242.6
N/A
|
238.53
-2%
|
262.94
+10%
|
-117.85
N/A
|
-55.07
+53%
|
-2.26
+96%
|
84.75
N/A
|
422.44
+398%
|
|
Switch to:
Switch to:
See Also
Discover More
