Viet Thanh Plastic Trading and Manufacturing JSC
VN:VTZ
Income Statement
Earnings Waterfall
Viet Thanh Plastic Trading and Manufacturing JSC
Income Statement
Viet Thanh Plastic Trading and Manufacturing JSC
| Jun-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
58 340
|
31 061
|
34 394
|
52 223
|
77 042
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 465 109
N/A
|
1 706 428
-31%
|
1 751 220
+3%
|
2 625 980
+50%
|
3 542 985
+35%
|
3 753 336
+6%
|
4 101 480
+9%
|
4 424 252
+8%
|
4 916 506
+11%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(2 331 882)
|
(1 627 117)
|
(1 661 590)
|
(2 482 868)
|
(3 342 683)
|
(3 547 412)
|
(3 878 201)
|
(4 203 178)
|
(4 704 004)
|
|
| Gross Profit |
133 226
N/A
|
79 311
-40%
|
89 630
+13%
|
143 112
+60%
|
200 302
+40%
|
205 924
+3%
|
223 279
+8%
|
221 074
-1%
|
212 502
-4%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(46 204)
|
(23 203)
|
(20 569)
|
(29 877)
|
(42 987)
|
(42 262)
|
(45 640)
|
(47 289)
|
(48 030)
|
|
| Selling, General & Administrative |
(44 046)
|
(22 299)
|
(19 856)
|
(28 378)
|
(41 739)
|
(41 133)
|
(44 510)
|
(46 100)
|
(46 833)
|
|
| Depreciation & Amortization |
(2 157)
|
(925)
|
(713)
|
(1 499)
|
(1 248)
|
(1 551)
|
(1 551)
|
(1 611)
|
(1 196)
|
|
| Other Operating Expenses |
0
|
21
|
0
|
0
|
0
|
421
|
421
|
421
|
0
|
|
| Operating Income |
87 023
N/A
|
56 108
-36%
|
69 061
+23%
|
113 235
+64%
|
157 315
+39%
|
163 662
+4%
|
177 639
+9%
|
173 785
-2%
|
164 473
-5%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(53 709)
|
(29 776)
|
(38 429)
|
(55 069)
|
(80 848)
|
(86 210)
|
(83 245)
|
(91 781)
|
(93 006)
|
|
| Non-Reccuring Items |
(399)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
614
|
0
|
1 923
|
1 923
|
2 331
|
|
| Total Other Income |
953
|
1 548
|
551
|
(60)
|
(678)
|
(591)
|
(1 657)
|
(1 831)
|
(1 935)
|
|
| Pre-Tax Income |
33 867
N/A
|
27 881
-18%
|
31 184
+12%
|
58 106
+86%
|
76 403
+31%
|
76 861
+1%
|
94 659
+23%
|
82 095
-13%
|
71 863
-12%
|
|
| Net Income | ||||||||||
| Tax Provision |
(8 492)
|
(7 235)
|
(5 861)
|
(11 914)
|
(17 626)
|
(18 366)
|
(23 773)
|
(22 055)
|
(21 013)
|
|
| Income from Continuing Operations |
25 375
|
20 646
|
25 323
|
46 192
|
58 778
|
58 494
|
70 887
|
60 040
|
50 850
|
|
| Income to Minority Interest |
(58)
|
9
|
(8)
|
(30)
|
(66)
|
118
|
(86)
|
(66)
|
(11)
|
|
| Net Income (Common) |
25 317
N/A
|
20 655
-18%
|
25 315
+23%
|
46 162
+82%
|
58 712
+27%
|
58 612
0%
|
70 800
+21%
|
59 974
-15%
|
50 839
-15%
|
|
| EPS (Diluted) |
401.85
N/A
|
428.88
+7%
|
525.64
+23%
|
1 042.82
+98%
|
1 181.05
+13%
|
769.59
-35%
|
929.62
+21%
|
787.47
-15%
|
667.52
-15%
|
|