C.E.O Group JSC (HNX:CEO)
Vietnam · Delayed Price · Currency is VND 25,900
+500 (1.97%)
At close: Dec 3, 2025
C.E.O Group JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2016 - 2020 |
| 1,371,189 | 1,307,936 | 1,393,473 | 2,548,999 | 901,811 | 1,323,835 | Upgrade | |
Revenue Growth (YoY) | -0.44% | -6.14% | -45.33% | 182.65% | -31.88% | -70.91% | Upgrade |
Cost of Revenue | 972,737 | 957,031 | 960,432 | 1,636,738 | 784,864 | 966,007 | Upgrade |
Gross Profit | 398,452 | 350,906 | 433,040 | 912,260 | 116,946 | 357,827 | Upgrade |
Selling, General & Admin | 168,713 | 166,604 | 224,519 | 370,269 | 195,952 | 317,801 | Upgrade |
Operating Expenses | 168,713 | 166,604 | 224,519 | 370,269 | 195,952 | 317,801 | Upgrade |
Operating Income | 229,739 | 184,301 | 208,521 | 541,991 | -79,005 | 40,026 | Upgrade |
Interest Expense | -27,682 | -30,663 | -47,370 | -122,321 | -147,278 | -133,736 | Upgrade |
Interest & Investment Income | 82,863 | 81,955 | 33,691 | 36,410 | 31,844 | 66,970 | Upgrade |
Currency Exchange Gain (Loss) | 1,081 | 1,081 | 1,113 | 634.9 | 120.36 | 1,465 | Upgrade |
Other Non Operating Income (Expenses) | -42,116 | -9,745 | -5,094 | -11,133 | 12,554 | -25,492 | Upgrade |
EBT Excluding Unusual Items | 243,885 | 226,929 | 190,861 | 445,582 | -181,765 | -50,766 | Upgrade |
Gain (Loss) on Sale of Assets | 979.99 | 979.99 | - | 14,532 | 297,199 | 28,905 | Upgrade |
Other Unusual Items | 8,613 | 8,613 | 7,020 | 13,539 | 3,498 | 6,630 | Upgrade |
Pretax Income | 253,479 | 236,523 | 197,881 | 473,652 | 118,932 | -15,231 | Upgrade |
Income Tax Expense | 41,633 | 70,562 | 76,683 | 163,037 | 36,792 | 88,071 | Upgrade |
Earnings From Continuing Operations | 211,846 | 165,961 | 121,198 | 310,615 | 82,140 | -103,301 | Upgrade |
Minority Interest in Earnings | -7,696 | 24,193 | 29,566 | -31,708 | 11,010 | 36,137 | Upgrade |
Net Income | 204,149 | 190,154 | 150,764 | 278,907 | 93,150 | -67,165 | Upgrade |
Preferred Dividends & Other Adjustments | - | - | 10,604 | 27,165 | 8,925 | - | Upgrade |
Net Income to Common | 204,149 | 190,154 | 140,159 | 251,742 | 84,226 | -67,165 | Upgrade |
Net Income Growth | 21.21% | 26.13% | -45.95% | 199.42% | - | - | Upgrade |
Shares Outstanding (Basic) | 567 | 549 | 336 | 284 | 284 | 284 | Upgrade |
Shares Outstanding (Diluted) | 567 | 549 | 336 | 284 | 284 | 284 | Upgrade |
Shares Change (YoY) | -0.00% | 63.49% | 18.36% | - | - | 31.58% | Upgrade |
EPS (Basic) | 359.79 | 346.37 | 417.39 | 887.30 | 296.87 | -236.73 | Upgrade |
EPS (Diluted) | 359.79 | 346.37 | 417.39 | 887.30 | 296.87 | -236.73 | Upgrade |
EPS Growth | 29.35% | -17.02% | -52.96% | 198.89% | - | - | Upgrade |
Free Cash Flow | -365,924 | -492,528 | -363,247 | 349,231 | -197,029 | -303,860 | Upgrade |
Free Cash Flow Per Share | -644.89 | -897.14 | -1081.75 | 1230.91 | -694.46 | -1071.00 | Upgrade |
Gross Margin | 29.06% | 26.83% | 31.08% | 35.79% | 12.97% | 27.03% | Upgrade |
Operating Margin | 16.75% | 14.09% | 14.96% | 21.26% | -8.76% | 3.02% | Upgrade |
Profit Margin | 14.89% | 14.54% | 10.06% | 9.88% | 9.34% | -5.07% | Upgrade |
Free Cash Flow Margin | -26.69% | -37.66% | -26.07% | 13.70% | -21.85% | -22.95% | Upgrade |
EBITDA | 343,642 | 293,535 | 306,187 | 643,577 | 49,707 | 173,875 | Upgrade |
EBITDA Margin | 25.06% | 22.44% | 21.97% | 25.25% | 5.51% | 13.13% | Upgrade |
D&A For EBITDA | 113,903 | 109,234 | 97,666 | 101,585 | 128,712 | 133,849 | Upgrade |
EBIT | 229,739 | 184,301 | 208,521 | 541,991 | -79,005 | 40,026 | Upgrade |
EBIT Margin | 16.75% | 14.09% | 14.96% | 21.26% | -8.76% | 3.02% | Upgrade |
Effective Tax Rate | 16.43% | 29.83% | 38.75% | 34.42% | 30.94% | - | Upgrade |
Revenue as Reported | 1,371,189 | 1,307,936 | 1,393,473 | 2,548,999 | 901,811 | 1,323,835 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.