Licogi 13 JSC (HNX: LIG)

Licogi 13 JSC Income Statement

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

Fiscal Year	FY 2014	FY 2013
Period Ending	Dec 31, 2014	Dec 31, 2013
Revenue	1,405,590	847,818
Revenue Growth (YoY)	65.79%	-
Cost of Revenue	1,305,680	761,841
Gross Profit	99,910	85,977
Selling, General & Admin	37,150	29,038
Operating Expenses	37,150	29,038
Operating Income	62,760	56,939
Interest Expense	-43,602	-49,838
Interest & Investment Income	6,352	1,583
Earnings From Equity Investments	52.56	28.29
Other Non Operating Income (Expenses)	7.84	-5,777
Pretax Income	25,570	2,936
Income Tax Expense	7,218	2,416
Earnings From Continuing Operations	18,352	520.46
Minority Interest in Earnings	-2,777	329.56
Net Income	15,576	850.02
Net Income to Common	15,576	850.02
Net Income Growth	1732.38%	-
Shares Outstanding (Basic)	14	14
Shares Outstanding (Diluted)	14	14
Shares Change (YoY)	-0.46%	-
EPS (Basic)	1110.32	60.32
EPS (Diluted)	1110.32	60.32
EPS Growth	1740.79%	-
Free Cash Flow	758,795	546,027
Free Cash Flow Per Share	54091.30	38746.13
Gross Margin	7.11%	10.14%
Operating Margin	4.47%	6.72%
Profit Margin	1.11%	0.10%
Free Cash Flow Margin	53.98%	64.40%
EBIT	62,760	56,939
EBIT Margin	4.46%	6.72%
Effective Tax Rate	28.23%	82.28%

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