Income Statement

Revenue

-15%

-8%

10Y

Currency: VND

	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	Sep-2025	Dec-2025
Revenue
Interest Expense	2 992	4 877	6 930	8 183	9 544	11 445	13 016	14 361	7 410	0	14 229	13 762	20 551	23 554	12 227	10 498	10 576	10 562	12 147	11 009	10 224	9 664	9 183	9 223	8 880	9 103	9 995	10 926	12 660	13 184	12 780	12 450	12 297	12 702	13 591	14 223	13 661	13 591	14 171	13 679	13 840	13 224	11 619	10 960	10 732	10 870	10 956	10 739	10 380	10 219	11 288	12 552	13 261	12 668	10 712	8 686	6 786	5 580	4 910	0	0	0	0
Revenue	158 636 N/A	235 017 +48%	310 146 +32%	328 198 +6%	383 785 +17%	423 040 +10%	469 295 +11%	495 044 +5%	497 656 +1%	535 095 +8%	556 336 +4%	596 072 +7%	622 431 +4%	610 309 -2%	653 179 +7%	625 026 -4%	598 985 -4%	614 901 +3%	609 525 -1%	629 011 +3%	655 860 +4%	659 539 +1%	662 812 +0%	681 169 +3%	688 831 +1%	691 726 +0%	700 071 +1%	700 497 +0%	717 366 +2%	735 156 +2%	763 322 +4%	799 650 +5%	857 325 +7%	914 522 +7%	931 452 +2%	963 559 +3%	1 222 419 +27%	1 218 913 0%	989 722 -19%	1 248 060 +26%	1 191 223 -5%	1 195 046 +0%	914 981 -23%	1 137 836 +24%	1 184 336 +4%	1 205 675 +2%	1 026 871 -15%	1 275 991 +24%	1 052 906 -17%	1 011 747 -4%	994 517 -2%	946 617 -5%	901 315 -5%	894 722 -1%	874 544 -2%	866 281 -1%	828 185 -4%	822 684 -1%	822 003 0%	815 751 -1%	857 129 +5%	850 118 -1%	844 435 -1%
Gross Profit
Cost of Revenue	(136 849)	(202 029)	(268 453)	(282 806)	(331 991)	(366 746)	(408 443)	(431 661)	(433 227)	(468 675)	(487 445)	(524 338)	(552 056)	(540 005)	(577 841)	(550 702)	(525 246)	(540 907)	(537 911)	(558 306)	(583 054)	(587 676)	(591 600)	(607 875)	(614 733)	(613 732)	(621 962)	(623 652)	(637 864)	(655 620)	(682 914)	(717 402)	(773 833)	(830 332)	(843 583)	(874 351)	(1 112 734)	(1 109 162)	(901 700)	(1 139 299)	(1 084 006)	(1 087 625)	(829 826)	(1 032 942)	(1 080 298)	(1 102 669)	(940 399)	(1 168 028)	(962 876)	(922 301)	(901 903)	(854 967)	(810 450)	(802 751)	(788 088)	(782 631)	(748 981)	(745 548)	(746 670)	(739 312)	(779 355)	(777 065)	(767 722)
Gross Profit	21 786 N/A	32 987 +51%	41 692 +26%	45 390 +9%	51 793 +14%	56 293 +9%	60 852 +8%	63 383 +4%	64 429 +2%	66 420 +3%	68 891 +4%	71 734 +4%	70 375 -2%	70 305 0%	75 337 +7%	74 325 -1%	73 739 -1%	73 994 +0%	71 613 -3%	70 705 -1%	72 807 +3%	71 863 -1%	71 213 -1%	73 293 +3%	74 097 +1%	77 993 +5%	78 109 +0%	76 845 -2%	79 502 +3%	79 536 +0%	80 408 +1%	82 248 +2%	83 492 +2%	84 190 +1%	87 869 +4%	89 208 +2%	109 685 +23%	109 751 +0%	88 022 -20%	108 761 +24%	107 218 -1%	107 421 +0%	85 155 -21%	104 894 +23%	104 037 -1%	103 005 -1%	86 473 -16%	107 963 +25%	90 029 -17%	89 446 -1%	92 614 +4%	91 650 -1%	90 865 -1%	91 971 +1%	86 456 -6%	83 650 -3%	79 204 -5%	77 136 -3%	75 333 -2%	76 439 +1%	77 774 +2%	73 053 -6%	76 713 +5%
Operating Income
Operating Expenses	(7 809)	(11 839)	(15 846)	(16 427)	(20 301)	(22 533)	(25 283)	(27 317)	(27 971)	(29 023)	(27 898)	(28 727)	(28 018)	(27 677)	(30 879)	(30 759)	(30 340)	(31 088)	(31 024)	(30 502)	(30 225)	(29 877)	(28 966)	(30 137)	(31 372)	(33 233)	(34 823)	(35 146)	(37 193)	(35 660)	(33 502)	(34 510)	(33 572)	(34 675)	(36 250)	(35 713)	(44 081)	(45 060)	(37 837)	(47 041)	(46 871)	(46 472)	(37 953)	(47 253)	(48 986)	(50 057)	(41 292)	(52 050)	(45 621)	(46 287)	(47 626)	(46 656)	(44 359)	(43 176)	(41 482)	(40 035)	(39 209)	(38 804)	(37 600)	(38 461)	(38 425)	(34 939)	(38 343)
Selling, General & Administrative	(7 807)	(11 838)	(15 846)	(16 515)	(20 302)	(22 533)	(25 283)	(27 316)	(27 971)	(29 022)	(27 127)	(28 727)	(28 071)	(27 509)	(29 995)	(32 478)	(31 769)	(32 478)	(30 021)	(29 290)	(28 805)	(28 717)	(27 121)	(29 113)	(30 273)	(31 721)	(32 863)	(33 299)	(35 424)	(33 811)	(33 502)	(29 731)	(32 137)	(33 276)	(34 380)	(37 240)	(42 706)	(43 715)	(36 099)	(46 182)	(46 011)	(45 642)	(36 358)	(46 688)	(48 096)	(49 409)	(40 657)	(51 269)	(45 019)	(45 701)	(47 044)	(46 079)	(43 781)	(42 743)	(41 214)	(39 856)	(39 155)	(38 677)	(37 303)	(38 008)	(37 812)	(34 270)	(38 343)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	(771)	0	0	(222)	(884)	(564)	(799)	(839)	(1 002)	(1 212)	(1 421)	0	(1 845)	(1 022)	(1 096)	(1 511)	(1 960)	(1 846)	(1 768)	(1 846)	0	(4 771)	(1 428)	(1 398)	(1 869)	1 999	0	(873)	(1 737)	(860)	0	(831)	(1 595)	(565)	(890)	(648)	(635)	(781)	(602)	(586)	(582)	(577)	(578)	0	(268)	(179)	(54)	(128)	(296)	(453)	(613)	(669)	0
Other Operating Expenses	0	0	0	88	0	0	0	0	0	0	0	0	54	54	0	2 283	2 228	2 229	0	0	0	(1 160)	0	0	(3)	0	0	0	0	(3)	0	(8)	(7)	0	0	(471)	(1 375)	(471)	0	0	(860)	0	0	0	0	0	0	0	0	0	0	0	0	(432)	0	0	0	0	0	0	0	0	0
Operating Income	13 978 N/A	21 149 +51%	25 847 +22%	28 963 +12%	31 492 +9%	33 759 +7%	35 569 +5%	36 066 +1%	36 457 +1%	37 397 +3%	40 993 +10%	43 007 +5%	42 358 -2%	42 629 +1%	44 458 +4%	43 566 -2%	43 400 0%	42 907 -1%	40 590 -5%	40 203 -1%	42 581 +6%	41 986 -1%	42 246 +1%	43 158 +2%	42 727 -1%	44 761 +5%	43 286 -3%	41 699 -4%	42 309 +1%	43 876 +4%	46 906 +7%	47 739 +2%	49 922 +5%	49 518 -1%	51 619 +4%	53 498 +4%	65 605 +23%	64 692 -1%	50 186 -22%	61 719 +23%	60 347 -2%	60 948 +1%	47 202 -23%	57 640 +22%	55 051 -4%	52 948 -4%	45 181 -15%	55 913 +24%	44 409 -21%	43 159 -3%	44 988 +4%	44 994 +0%	46 506 +3%	48 795 +5%	44 974 -8%	43 614 -3%	39 995 -8%	38 331 -4%	37 733 -2%	37 979 +1%	39 348 +4%	38 114 -3%	38 370 +1%
Pre-Tax Income
Interest Income Expense	(3 856)	(6 270)	(8 516)	(10 354)	(11 565)	(13 503)	(15 016)	(15 408)	(15 737)	(15 075)	(15 157)	(14 776)	(14 779)	(14 362)	(13 725)	(13 794)	(13 413)	(13 096)	(12 725)	(11 368)	(10 358)	(9 884)	(8 993)	(9 115)	(8 680)	(8 847)	(9 881)	(10 804)	(12 560)	(13 057)	(12 752)	(12 293)	(13 216)	(14 649)	(16 147)	(16 762)	(19 379)	(18 114)	(14 407)	(16 094)	(14 943)	(14 886)	(11 647)	(13 642)	(12 299)	(11 174)	(9 664)	(10 853)	(8 277)	(7 241)	(9 440)	(10 960)	(11 597)	(12 477)	(9 419)	(7 470)	(5 011)	(3 967)	(2 578)	(2 509)	(3 101)	(2 565)	(2 980)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(164)	0	0	0	(84)	0	0	0	(10)	0	0	0	0	0	0	(5)	(96)	0	0	0	0	0	0	0	(107)	0	0	0	(45)	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	17	0	0	7	151	0	0	0	12	0	0	(35)	(38)	0	(47)	76	0	43	50	0	85	137	0	130	130	130	0	130	389	0	0	0	0	0	78	0	78	0	0	0	163	0	0	0	831	0	0	0	0
Total Other Income	56	(38)	(89)	(107)	(137)	(72)	(56)	(51)	2	(20)	1 272	695	722	753	(389)	(97)	(265)	(292)	(264)	(118)	(110)	(72)	(365)	(323)	(239)	(265)	(91)	(372)	(375)	(391)	157	322	331	386	(517)	(586)	(401)	(630)	357	249	(352)	(9)	(798)	(592)	25	(540)	(230)	(262)	(206)	(70)	(269)	(103)	(242)	(250)	(305)	(138)	(70)	563	(823)	(186)	83	(385)	(110)
Pre-Tax Income	10 177 N/A	14 839 +46%	17 242 +16%	18 502 +7%	19 790 +7%	20 184 +2%	20 497 +2%	20 608 +1%	20 723 +1%	22 302 +8%	27 108 +22%	28 926 +7%	28 302 -2%	29 020 +3%	30 197 +4%	29 675 -2%	29 721 +0%	29 526 -1%	27 669 -6%	28 717 +4%	32 113 +12%	32 030 0%	32 891 +3%	33 720 +3%	33 808 +0%	35 614 +5%	33 276 -7%	30 523 -8%	29 328 -4%	30 501 +4%	34 216 +12%	35 812 +5%	37 087 +4%	35 255 -5%	35 041 -1%	36 288 +4%	45 825 +26%	46 078 +1%	36 159 -22%	46 004 +27%	45 051 -2%	46 184 +3%	35 101 -24%	43 406 +24%	42 778 -1%	41 235 -4%	35 287 -14%	44 798 +27%	36 004 -20%	35 848 0%	35 357 -1%	33 931 -4%	34 667 +2%	36 068 +4%	35 413 -2%	36 007 +2%	34 915 -3%	34 927 +0%	35 164 +1%	35 283 +0%	36 331 +3%	35 164 -3%	35 280 +0%
Net Income
Tax Provision	(2 546)	(3 712)	(4 372)	(4 687)	(5 027)	(5 125)	(5 182)	(5 211)	(5 233)	(5 629)	(6 582)	(7 193)	(7 219)	(7 397)	(7 941)	(7 428)	(7 098)	(6 849)	(6 213)	(6 443)	(7 228)	(7 208)	(7 400)	(7 394)	(7 169)	(7 386)	(6 840)	(6 785)	(6 541)	(6 780)	(7 404)	(7 239)	(7 501)	(7 131)	(7 163)	(7 438)	(9 380)	(9 757)	(7 680)	(10 152)	(10 265)	(10 247)	(7 432)	(9 126)	(8 705)	(8 327)	(7 174)	(9 072)	(7 246)	(7 218)	(8 096)	(7 794)	(7 995)	(8 282)	(7 343)	(7 483)	(7 224)	(7 317)	(7 256)	(7 282)	(7 494)	(7 149)	(7 216)
Income from Continuing Operations	7 631	11 128	12 869	13 815	14 762	15 057	15 315	15 394	15 489	16 673	20 527	21 735	21 083	21 622	22 256	22 246	22 623	22 677	21 456	22 274	24 885	24 822	25 491	26 326	26 639	28 228	26 436	23 738	22 786	23 720	26 811	28 572	29 586	28 123	27 878	28 848	36 444	36 321	28 478	35 853	34 786	35 937	27 669	34 280	34 073	32 908	28 112	35 726	28 758	28 630	27 262	26 137	26 672	27 786	28 069	28 523	27 691	27 610	27 908	28 001	28 837	28 015	28 064
Net Income (Common)	7 631 N/A	11 128 +46%	12 869 +16%	13 815 +7%	14 762 +7%	15 057 +2%	15 315 +2%	15 394 +1%	15 489 +1%	16 673 +8%	20 527 +23%	21 735 +6%	21 083 -3%	21 622 +3%	22 256 +3%	22 246 0%	22 623 +2%	22 677 +0%	21 456 -5%	22 274 +4%	23 706 +6%	23 643 0%	23 332 -1%	22 988 -1%	21 696 -6%	23 285 +7%	20 868 -10%	16 716 -20%	15 578 -7%	16 512 +6%	21 179 +28%	22 940 +8%	24 075 +5%	22 612 -6%	22 179 -2%	23 175 +4%	33 620 +45%	33 496 0%	22 317 -33%	29 692 +33%	28 625 -4%	29 776 +4%	21 683 -27%	28 294 +30%	28 087 -1%	26 922 -4%	22 321 -17%	27 303 +22%	17 302 -37%	17 173 -1%	21 637 +26%	20 521 -5%	24 090 +17%	25 204 +5%	21 921 -13%	22 732 +4%	18 886 -17%	18 805 0%	21 613 +15%	21 707 +0%	22 380 +3%	21 558 -4%	28 064 +30%
EPS (Diluted)	401.63 N/A	618.22 +54%	989.92 +60%	727.1 -27%	776.94 +7%	792.47 +2%	806.05 +2%	810.21 +1%	815.21 +1%	877.52 +8%	2 932.42 +234%	1 143.94 -61%	1 109.63 -3%	2 702.75 +144%	3 179.42 +18%	3 178 0%	2 827.87 -11%	2 834.62 +0%	3 065.14 +8%	2 784.25 -9%	3 386.57 +22%	1 244.36 -63%	3 110.91 +150%	4 597.6 +48%	2 169.6 -53%	3 326.42 +53%	2 782.35 -16%	2 388 -14%	2 225.42 -7%	2 358.85 +6%	4 446.65 +89%	3 277.14 -26%	3 009.37 -8%	3 230.28 +7%	2 957.19 -8%	3 090.01 +4%	4 482.64 +45%	4 466.2 0%	2 975.67 -33%	3 958.92 +33%	3 816.69 -4%	3 970.15 +4%	2 891.09 -27%	3 772.56 +30%	3 744.22 -1%	3 588.8 -4%	2 976.12 -17%	3 639.63 +22%	2 307.42 -37%	2 289.55 -1%	2 884.94 +26%	3 209.61 +11%	2 799.04 -13%	3 360.49 +20%	2 922.78 -13%	3 030.95 +4%	2 518.15 -17%	2 507.36 0%	2 881.8 +15%	2 893.42 +0%	2 984.84 +3%	2 874.38 -4%	3 741.87 +30%

Income Statement Balance Sheet Cash Flow Statement

Vinh Plastic and Bags JSC
VN:VBC

Income Statement

Earnings Waterfall
Vinh Plastic and Bags JSC

Income Statement
Vinh Plastic and Bags JSC

See Also

Company

Help

Tools

Stocks

Vinh Plastic and Bags JSC VN:VBC

Income Statement

Earnings Waterfall Vinh Plastic and Bags JSC

Income Statement Vinh Plastic and Bags JSC

See Also

Company

Help

Tools

Stocks

Vinh Plastic and Bags JSC
VN:VBC

Earnings Waterfall
Vinh Plastic and Bags JSC

Income Statement
Vinh Plastic and Bags JSC