Licogi 14 JSC (HNX: L14)

Licogi 14 JSC Income Statement

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2020	FY 2019
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2020	Dec 31, 2019
Revenue	136,027	134,602	173,463	116,768	256,881
Revenue Growth (YoY)	1.06%	-22.40%	48.55%	-54.54%	-1.82%
Cost of Revenue	78,063	117,070	75,458	68,605	130,432
Gross Profit	57,963	17,532	98,004	48,163	126,449
Selling, General & Admin	22,985	10,171	33,630	24,748	42,964
Operating Expenses	22,985	10,171	33,630	24,748	42,964
Operating Income	34,978	7,361	64,374	23,415	83,485
Interest Expense	-2,931	-2,355	-1,395	-375.91	-826.16
Interest & Investment Income	13,286	31,790	11,636	18,012	17,184
Other Non Operating Income (Expenses)	-22,238	-6,309	-42,964	234.79	162.32
Pretax Income	23,095	30,487	31,650	41,287	100,005
Income Tax Expense	5,928	6,266	12,662	5,757	20,030
Earnings From Continuing Operations	17,167	24,220	18,989	35,530	79,975
Minority Interest in Earnings	-	-	-	-230.96	-132.61
Net Income	17,167	24,220	18,989	35,299	79,843
Net Income to Common	17,167	24,220	18,989	35,299	79,843
Net Income Growth	-29.12%	27.55%	-46.21%	-55.79%	-11.26%
Shares Outstanding (Basic)	31	-	-	31	-
Shares Outstanding (Diluted)	31	-	-	31	-
EPS (Basic)	556.30	-	-	1143.84	-
EPS (Diluted)	556.30	-	-	1143.84	-
Free Cash Flow	-11,418	50,659	-69,449	29,908	51,335
Free Cash Flow Per Share	-370.00	-	-	969.14	-
Dividend Per Share	-	500.000	-	-	-
Gross Margin	42.61%	13.03%	56.50%	41.25%	49.22%
Operating Margin	25.71%	5.47%	37.11%	20.05%	32.50%
Profit Margin	12.62%	17.99%	10.95%	30.23%	31.08%
Free Cash Flow Margin	-8.39%	37.64%	-40.04%	25.61%	19.98%
EBIT	34,978	7,361	64,374	23,415	83,485
EBIT Margin	25.71%	5.47%	37.11%	20.05%	32.50%
Effective Tax Rate	25.67%	20.55%	40.00%	13.94%	20.03%
Revenue as Reported	136,027	134,602	173,463	116,768	256,881

Source: S&P Capital IQ. Standard template. Financial Sources.