V

Vicem Packaging Bimson JSC
VN:BPC

Watchlist Manager
Vicem Packaging Bimson JSC
VN:BPC
Watchlist
Price: 12 300 VND Market Closed
Market Cap: 46.7B VND

Income Statement

Earnings Waterfall
Vicem Packaging Bimson JSC

Revenue
269.4B VND
Cost of Revenue
-244.1B VND
Gross Profit
25.2B VND
Operating Expenses
-22.6B VND
Operating Income
2.6B VND
Other Expenses
-1.6B VND
Net Income
1B VND

Income Statement
Vicem Packaging Bimson JSC

Rotate your device to view
Income Statement
Currency: VND
Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-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
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9
0
0
0
44
105
398
802
1 005
0
0
0
0
0
106
0
887
1 912
3 599
5 028
5 223
5 445
4 887
4 752
4 970
4 677
4 255
3 661
3 347
3 290
3 419
3 439
3 372
3 142
0
2 154
2 825
1 341
2 156
2 223
3 133
3 333
3 756
4 250
4 761
4 954
4 804
4 626
4 460
4 581
4 986
5 473
5 725
5 606
5 152
4 510
3 751
3 349
2 825
2 248
1 862
1 572
1 453
1 642
1 976
2 329
2 555
2 476
2 310
2 064
1 812
1 624
1 392
1 237
0
Revenue
65 431
N/A
64 645
-1%
66 007
+2%
67 510
+2%
69 843
+3%
76 424
+9%
81 439
+7%
90 568
+11%
93 095
+3%
100 335
+8%
103 720
+3%
111 227
+7%
117 504
+6%
120 431
+2%
132 170
+10%
128 961
-2%
131 272
+2%
134 261
+2%
127 189
-5%
130 560
+3%
127 251
-3%
143 343
+13%
158 410
+11%
164 978
+4%
188 769
+14%
185 907
-2%
186 905
+1%
196 329
+5%
196 273
0%
206 904
+5%
218 466
+6%
226 289
+4%
229 131
+1%
244 081
+7%
263 763
+8%
293 260
+11%
300 612
+3%
291 154
-3%
278 445
-4%
254 756
-9%
259 690
+2%
293 565
+13%
309 913
+6%
327 978
+6%
333 406
+2%
321 053
-4%
309 825
-3%
305 198
-1%
298 468
-2%
291 883
-2%
277 495
-5%
282 113
+2%
285 990
+1%
293 878
+3%
318 025
+8%
320 487
+1%
327 420
+2%
330 648
+1%
336 419
+2%
336 050
0%
332 971
-1%
333 445
+0%
324 357
-3%
337 776
+4%
337 911
+0%
315 927
-7%
297 743
-6%
279 608
-6%
275 136
-2%
281 982
+2%
282 243
+0%
270 658
-4%
254 652
-6%
249 326
-2%
253 340
+2%
261 467
+3%
264 246
+1%
264 008
0%
269 111
+2%
264 029
-2%
265 210
+0%
263 638
-1%
249 586
-5%
240 848
-4%
238 601
-1%
227 620
-5%
232 382
+2%
244 420
+5%
246 064
+1%
268 891
+9%
268 855
0%
269 350
+0%
Gross Profit
Cost of Revenue
(52 135)
(52 837)
(54 583)
(56 913)
(59 768)
(63 345)
(68 267)
(77 328)
(79 934)
(88 817)
(93 380)
(100 299)
(106 059)
(107 078)
(116 773)
(113 982)
(115 943)
(120 512)
(115 945)
(121 165)
(120 165)
(135 332)
(147 184)
(150 066)
(162 322)
(160 185)
(160 727)
(167 917)
(172 247)
(180 968)
(193 076)
(201 675)
(207 433)
(217 379)
(234 783)
(260 162)
(265 546)
(258 433)
(245 674)
(224 764)
(229 655)
(262 070)
(278 013)
(295 398)
(301 113)
(289 612)
(280 161)
(276 441)
(271 409)
(264 508)
(249 971)
(251 639)
(252 881)
(258 208)
(277 129)
(275 387)
(276 637)
(278 824)
(284 708)
(288 331)
(286 909)
(286 287)
(280 417)
(295 357)
(300 594)
(284 149)
(267 083)
(248 482)
(243 713)
(248 892)
(248 191)
(235 545)
(219 005)
(214 129)
(218 761)
(230 078)
(235 344)
(237 837)
(244 773)
(241 094)
(241 523)
(239 742)
(225 948)
(217 380)
(214 843)
(204 873)
(208 896)
(220 174)
(222 682)
(244 370)
(243 841)
(244 145)
Gross Profit
13 295
N/A
11 808
-11%
11 423
-3%
10 596
-7%
10 075
-5%
13 079
+30%
13 172
+1%
13 240
+1%
13 161
-1%
11 518
-12%
10 340
-10%
10 928
+6%
11 444
+5%
13 353
+17%
15 397
+15%
14 979
-3%
15 330
+2%
13 749
-10%
11 245
-18%
9 396
-16%
7 086
-25%
8 010
+13%
11 225
+40%
14 911
+33%
26 447
+77%
25 722
-3%
26 178
+2%
28 412
+9%
24 026
-15%
25 936
+8%
25 390
-2%
24 614
-3%
21 698
-12%
26 702
+23%
28 980
+9%
33 098
+14%
35 066
+6%
32 720
-7%
32 770
+0%
29 992
-8%
30 035
+0%
31 495
+5%
31 901
+1%
32 580
+2%
32 293
-1%
31 441
-3%
29 665
-6%
28 758
-3%
27 060
-6%
27 375
+1%
27 524
+1%
30 474
+11%
33 108
+9%
35 670
+8%
40 894
+15%
45 098
+10%
50 782
+13%
51 824
+2%
51 711
0%
47 719
-8%
46 062
-3%
47 157
+2%
43 942
-7%
42 421
-3%
37 319
-12%
31 778
-15%
30 660
-4%
31 125
+2%
31 422
+1%
33 090
+5%
34 052
+3%
35 113
+3%
35 647
+2%
35 197
-1%
34 579
-2%
31 390
-9%
28 902
-8%
26 171
-9%
24 338
-7%
22 936
-6%
23 687
+3%
23 896
+1%
23 638
-1%
23 468
-1%
23 759
+1%
22 747
-4%
23 486
+3%
24 245
+3%
23 382
-4%
24 521
+5%
25 014
+2%
25 205
+1%
Operating Income
Operating Expenses
(2 327)
(3 198)
(2 590)
(2 696)
(2 631)
(3 405)
(3 021)
(3 343)
(3 445)
(3 779)
(3 631)
(4 084)
(4 223)
(4 702)
(4 910)
(4 799)
(4 988)
(5 254)
(1 151)
1 932
3 967
4 370
743
(3 683)
(11 982)
(7 196)
(14 619)
(14 480)
(10 139)
(11 868)
(9 663)
(10 443)
(8 844)
(12 745)
(13 733)
(15 805)
(15 885)
(14 883)
(16 633)
(15 587)
(15 575)
(17 528)
(17 916)
(18 901)
(19 315)
(17 468)
(16 436)
(13 783)
(13 480)
(13 568)
(13 834)
(16 543)
(17 776)
(19 559)
(22 104)
(23 502)
(26 429)
(27 733)
(27 386)
(26 748)
(25 067)
(25 093)
(24 895)
(25 019)
(23 951)
(21 133)
(20 482)
(20 248)
(20 436)
(21 419)
(21 825)
(22 574)
(23 027)
(24 359)
(25 830)
(24 772)
(23 388)
(21 248)
(19 757)
(19 181)
(19 694)
(19 567)
(19 330)
(18 638)
(18 591)
(19 148)
(19 859)
(20 969)
(21 035)
(21 523)
(22 009)
(22 598)
Selling, General & Administrative
(3 242)
(3 196)
(3 420)
(3 290)
(3 212)
(3 404)
(3 501)
(3 660)
(3 737)
(3 779)
(3 769)
(4 240)
(4 374)
(4 702)
(5 056)
(4 927)
(5 109)
(5 244)
(5 220)
(5 267)
(5 240)
(5 741)
(6 108)
(6 170)
(6 663)
(7 179)
(7 900)
(9 134)
(10 901)
(11 867)
(12 316)
(12 932)
(12 423)
(12 737)
(13 731)
(13 312)
(13 506)
(14 558)
(13 981)
(15 426)
(15 824)
(17 524)
(18 244)
(19 268)
(19 350)
(17 830)
(16 435)
(15 465)
(15 520)
(14 348)
(16 130)
(16 306)
(17 181)
(17 942)
(20 433)
(22 676)
(25 604)
(26 427)
(27 720)
(27 067)
(25 385)
(23 649)
(24 802)
(24 862)
(23 794)
(19 740)
(20 346)
(20 156)
(20 346)
(20 524)
(21 810)
(22 559)
(22 882)
(23 843)
(25 472)
(24 326)
(22 983)
(20 880)
(19 406)
(18 830)
(19 343)
(19 217)
(18 979)
(18 299)
(18 285)
(18 874)
(19 620)
(20 757)
(20 828)
(21 320)
(21 810)
(22 397)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 512)
0
0
0
(1 450)
0
0
0
(1 306)
0
0
0
(1 444)
0
0
0
(1 394)
0
0
0
(895)
0
0
(129)
(516)
(358)
(446)
(404)
(369)
(350)
(350)
(350)
(350)
(350)
(339)
(307)
(274)
(239)
(211)
(207)
(203)
(200)
(201)
Other Operating Expenses
913
(2)
829
594
582
0
482
319
293
0
138
156
152
0
146
128
120
(10)
4 069
7 199
9 208
10 110
6 851
2 487
(5 321)
(18)
(6 720)
(5 347)
762
(1)
2 653
2 489
3 579
(8)
(2)
(2 493)
(2 379)
(324)
(2 653)
(163)
247
(4)
328
367
35
361
(3)
1 681
2 040
2 293
2 296
(237)
(595)
(167)
(1 671)
(826)
(825)
0
334
320
320
0
(93)
(158)
(157)
0
(136)
(91)
(90)
0
(15)
(15)
(15)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
10 967
N/A
8 610
-21%
8 832
+3%
7 900
-11%
7 444
-6%
9 674
+30%
10 152
+5%
9 899
-2%
9 717
-2%
7 739
-20%
6 710
-13%
6 844
+2%
7 223
+6%
8 651
+20%
10 487
+21%
10 180
-3%
10 341
+2%
8 495
-18%
10 094
+19%
11 328
+12%
11 054
-2%
12 380
+12%
11 969
-3%
11 229
-6%
14 464
+29%
18 526
+28%
11 558
-38%
13 932
+21%
13 888
0%
14 068
+1%
15 728
+12%
14 171
-10%
12 854
-9%
13 958
+9%
15 247
+9%
17 293
+13%
19 181
+11%
17 838
-7%
16 137
-10%
14 404
-11%
14 459
+0%
13 967
-3%
13 986
+0%
13 680
-2%
12 980
-5%
13 973
+8%
13 228
-5%
14 975
+13%
13 579
-9%
13 808
+2%
13 689
-1%
13 930
+2%
15 332
+10%
16 111
+5%
18 791
+17%
21 597
+15%
24 352
+13%
24 090
-1%
24 325
+1%
20 970
-14%
20 995
+0%
22 065
+5%
19 044
-14%
17 400
-9%
13 366
-23%
10 644
-20%
10 178
-4%
10 877
+7%
10 986
+1%
11 671
+6%
12 227
+5%
12 539
+3%
12 621
+1%
10 838
-14%
8 749
-19%
6 618
-24%
5 515
-17%
4 923
-11%
4 581
-7%
3 755
-18%
3 994
+6%
4 329
+8%
4 308
0%
4 829
+12%
5 168
+7%
3 599
-30%
3 627
+1%
3 277
-10%
2 347
-28%
2 999
+28%
3 005
+0%
2 607
-13%
Pre-Tax Income
Interest Income Expense
0
819
0
0
0
526
0
0
0
118
0
0
0
134
0
0
0
571
0
0
0
296
(135)
(394)
(772)
(8 180)
(576)
(317)
0
(2 396)
18
1 542
0
(2 018)
(2 773)
(6 378)
(7 772)
(8 806)
(6 809)
(5 697)
(5 598)
(3 283)
(3 240)
(2 654)
(1 868)
(3 051)
(2 326)
(3 181)
(3 383)
(3 321)
(3 383)
(2 864)
(2 818)
(2 673)
(2 706)
(2 792)
(2 861)
(2 787)
(3 271)
(3 700)
(4 126)
(4 729)
(4 433)
(3 671)
(3 567)
(3 574)
(3 955)
(4 960)
(5 447)
(5 699)
(5 564)
(5 237)
(4 558)
(3 705)
(3 304)
(2 346)
(1 546)
(487)
(198)
(778)
(1 229)
(2 797)
(3 150)
(2 813)
(2 733)
(2 248)
(2 004)
(2 051)
(1 864)
(1 595)
(1 440)
(1 239)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(82)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35
0
0
0
0
0
0
0
661
0
0
0
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
493
427
480
207
288
322
376
370
329
209
200
399
564
636
544
483
255
398
446
564
715
(7)
(14)
(258)
(412)
41
21
9
244
143
316
289
55
132
(23)
197
179
1 362
1 516
1 360
1 379
454
359
308
337
112
95
146
195
236
215
175
108
83
84
(58)
(71)
(14)
(109)
39
58
303
350
388
402
102
80
(49)
(83)
(23)
682
767
768
55
55
55
81
190
189
180
79
25
33
72
377
338
332
354
124
106
134
97
Pre-Tax Income
11 460
N/A
9 856
-14%
9 312
-6%
8 107
-13%
7 732
-5%
10 522
+36%
10 527
+0%
10 267
-2%
10 045
-2%
8 066
-20%
6 910
-14%
7 244
+5%
7 787
+7%
9 420
+21%
11 031
+17%
10 664
-3%
10 597
-1%
9 464
-11%
10 541
+11%
11 892
+13%
11 769
-1%
12 669
+8%
11 820
-7%
10 577
-11%
13 280
+26%
10 386
-22%
11 003
+6%
13 624
+24%
14 132
+4%
11 814
-16%
16 062
+36%
16 002
0%
12 909
-19%
12 072
-6%
12 451
+3%
11 112
-11%
11 588
+4%
10 394
-10%
10 844
+4%
10 067
-7%
10 240
+2%
11 138
+9%
11 105
0%
11 335
+2%
11 450
+1%
11 034
-4%
10 997
0%
11 939
+9%
10 390
-13%
10 723
+3%
10 522
-2%
11 242
+7%
12 622
+12%
13 521
+7%
16 168
+20%
18 746
+16%
21 420
+14%
21 207
-1%
20 945
-1%
17 309
-17%
16 927
-2%
17 674
+4%
14 961
-15%
14 116
-6%
10 201
-28%
7 173
-30%
6 303
-12%
5 870
-7%
5 456
-7%
6 610
+21%
7 345
+11%
8 068
+10%
8 831
+9%
7 212
-18%
5 501
-24%
4 327
-21%
4 049
-6%
4 626
+14%
4 571
-1%
3 157
-31%
2 843
-10%
1 557
-45%
1 191
-24%
2 088
+75%
2 811
+35%
1 689
-40%
1 954
+16%
1 579
-19%
607
-62%
1 509
+149%
1 699
+13%
1 464
-14%
Net Income
Tax Provision
(363)
0
0
0
0
0
0
0
0
(1 016)
(1 010)
(1 284)
(1 526)
(977)
(1 496)
(1 553)
(1 599)
(1 556)
(1 667)
(1 890)
(1 872)
(2 091)
(2 082)
(1 952)
(2 548)
(2 016)
(1 795)
(2 035)
(1 843)
(2 304)
(2 321)
(2 799)
(2 574)
(2 909)
(3 125)
(2 823)
(2 955)
(1 821)
(1 947)
(1 686)
(1 704)
(2 077)
(2 026)
(2 159)
(2 142)
(2 755)
(2 744)
(2 797)
(2 416)
(2 414)
(2 288)
(2 527)
(2 849)
(3 000)
(3 596)
(3 872)
(4 405)
(4 286)
(4 136)
(3 547)
(3 415)
(3 571)
(3 054)
(2 885)
(2 116)
(1 488)
(1 314)
(1 228)
(1 146)
(1 373)
(1 516)
(1 657)
(1 764)
(1 890)
(1 548)
(1 341)
(1 324)
(870)
(859)
(545)
(488)
(467)
(448)
(573)
(717)
(561)
(561)
(547)
(352)
(412)
(477)
(439)
Income from Continuing Operations
11 097
9 856
9 312
8 107
7 732
10 522
10 527
10 267
10 045
7 050
5 900
5 960
6 262
8 443
9 536
9 111
8 997
7 908
8 873
10 002
9 898
10 577
9 739
8 626
10 732
8 371
9 208
11 589
12 289
9 511
13 741
13 203
10 336
9 163
9 327
8 290
8 634
8 573
8 899
8 383
8 537
9 061
9 078
9 175
9 306
8 279
8 251
9 140
7 973
8 308
8 234
8 715
9 774
10 521
12 573
14 875
17 015
16 921
16 809
13 762
13 512
14 103
11 908
11 232
8 086
5 685
4 989
4 642
4 310
5 238
5 829
6 412
7 067
5 322
3 953
2 985
2 725
3 756
3 712
2 611
2 356
1 090
743
1 515
2 093
1 128
1 393
1 032
255
1 097
1 222
1 025
Net Income (Common)
11 097
N/A
9 856
-11%
9 312
-6%
8 107
-13%
7 732
-5%
10 522
+36%
10 527
+0%
10 267
-2%
10 045
-2%
7 050
-30%
5 900
-16%
5 960
+1%
6 262
+5%
8 443
+35%
9 536
+13%
9 111
-4%
8 997
-1%
7 908
-12%
8 873
+12%
10 002
+13%
9 898
-1%
10 577
+7%
9 739
-8%
8 626
-11%
10 732
+24%
8 371
-22%
9 208
+10%
11 589
+26%
12 289
+6%
9 511
-23%
13 741
+44%
13 203
-4%
10 336
-22%
9 163
-11%
9 327
+2%
8 290
-11%
8 634
+4%
8 573
-1%
8 899
+4%
8 383
-6%
8 537
+2%
9 061
+6%
9 078
+0%
9 175
+1%
9 306
+1%
8 279
-11%
8 251
0%
9 140
+11%
7 973
-13%
8 308
+4%
8 234
-1%
8 715
+6%
9 774
+12%
6 944
-29%
8 997
+30%
11 299
+26%
13 439
+19%
12 421
-8%
12 309
-1%
9 262
-25%
9 012
-3%
9 481
+5%
7 286
-23%
6 610
-9%
3 464
-48%
5 685
+64%
4 989
-12%
4 642
-7%
4 310
-7%
5 238
+22%
5 829
+11%
6 412
+10%
7 067
+10%
5 322
-25%
3 953
-26%
2 985
-24%
2 725
-9%
3 756
+38%
3 712
-1%
2 611
-30%
2 356
-10%
760
-68%
743
-2%
1 515
+104%
2 093
+38%
760
-64%
1 393
+83%
1 032
-26%
255
-75%
1 097
+331%
1 222
+11%
1 025
-16%
EPS (Diluted)
2 774.25
N/A
2 464
-11%
2 328
-6%
2 026.75
-13%
1 933
-5%
2 630.5
+36%
2 631.75
+0%
2 566.75
-2%
2 511.25
-2%
1 762.5
-30%
1 475
-16%
1 490
+1%
1 565.5
+5%
2 110.75
+35%
2 384
+13%
2 277.75
-4%
2 249.25
-1%
1 977
-12%
2 218.25
+12%
2 500.5
+13%
2 474.5
-1%
2 644.25
+7%
2 434.75
-8%
2 156.5
-11%
2 683
+24%
2 092.75
-22%
2 302
+10%
2 897.25
+26%
3 072.25
+6%
2 377.75
-23%
3 435.25
+44%
3 300.75
-4%
272
-92%
2 290.75
+742%
2 331.75
+2%
2 072.5
-11%
2 158.5
+4%
2 143.25
-1%
2 224.75
+4%
2 095.75
-6%
2 134.25
+2%
2 265.25
+6%
2 269.5
+0%
2 293.75
+1%
2 326.5
+1%
2 069.75
-11%
2 062.75
0%
2 285
+11%
1 993.25
-13%
2 077
+4%
2 058.5
-1%
2 178.75
+6%
2 443.5
+12%
1 827.43
-25%
2 249.25
+23%
2 824.75
+26%
3 359.75
+19%
3 268.68
-3%
3 077.25
-6%
2 315.5
-25%
2 253
-3%
2 495
+11%
1 821.5
-27%
1 652.5
-9%
866
-48%
1 496.08
+73%
1 313
-12%
1 221.52
-7%
1 134.21
-7%
1 378.29
+22%
1 534
+11%
1 687.3
+10%
1 859.65
+10%
1 400.41
-25%
1 042.52
-26%
783.92
-25%
717.11
-9%
988.42
+38%
976.95
-1%
687.21
-30%
619.91
-10%
200
-68%
195.47
-2%
398.68
+104%
550.86
+38%
200
-64%
361.98
+81%
275.06
-24%
66.9
-76%
288.7
+332%
321.53
+11%
269.82
-16%