SCI JSC (HNX:S99)
Vietnam · Delayed Price · Currency is VND 8,900.00
-100.00 (-1.11%)
At close: Jun 12, 2026
SCI JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 1,264,062 | 1,427,525 | 1,402,573 | 1,622,715 | 6,453,966 | 1,608,549 | |
Revenue Growth (YoY) | -11.21% | 1.78% | -13.57% | -74.86% | 301.23% | 1045.24% |
Cost of Revenue | 937,283 | 1,115,670 | 1,211,469 | 1,437,036 | 6,126,802 | 1,045,833 |
Gross Profit | 326,779 | 311,855 | 191,103 | 185,678 | 327,164 | 562,716 |
Selling, General & Admin | 102,072 | 91,525 | 84,074 | 12,216 | 66,466 | 106,171 |
Operating Expenses | 102,072 | 91,525 | 84,074 | 12,216 | 66,466 | 106,171 |
Operating Income | 224,707 | 220,331 | 107,029 | 173,463 | 260,698 | 456,545 |
Interest Expense | -139,290 | -146,455 | -142,408 | -113,467 | -99,123 | -98,498 |
Interest & Investment Income | 19,295 | 19,726 | 7,219 | 7,184 | 92,779 | 44,137 |
Earnings From Equity Investments | - | - | -885.28 | 1,602 | - | - |
Currency Exchange Gain (Loss) | 11,716 | 14,070 | 8,123 | 4,182 | - | - |
Other Non Operating Income (Expenses) | -2,903 | -2,302 | 83,395 | 29,250 | -38,355 | -86,320 |
EBT Excluding Unusual Items | 113,525 | 105,370 | 62,472 | 102,215 | 215,999 | 315,864 |
Gain (Loss) on Sale of Investments | 30,842 | 30,255 | 2,816 | 19,255 | - | - |
Gain (Loss) on Sale of Assets | 2,195 | 2,195 | 2,903 | 2,131 | - | - |
Other Unusual Items | -1,285 | -1,285 | -1,123 | - | - | - |
Pretax Income | 145,277 | 136,535 | 67,068 | 123,601 | 215,999 | 315,864 |
Income Tax Expense | 31,542 | 29,991 | 23,159 | 15,844 | 42,287 | 63,351 |
Earnings From Continuing Operations | 113,735 | 106,544 | 43,909 | 107,757 | 173,711 | 252,513 |
Minority Interest in Earnings | -27,548 | -23,708 | -3,925 | -15,346 | -64,199 | -77,375 |
Net Income | 86,187 | 82,836 | 39,984 | 92,412 | 109,512 | 175,137 |
Net Income to Common | 86,187 | 82,836 | 39,984 | 92,412 | 109,512 | 175,137 |
Net Income Growth | 266.81% | 107.17% | -56.73% | -15.62% | -37.47% | 6320.34% |
Shares Outstanding (Basic) | 104 | 104 | 104 | 104 | 69 | 65 |
Shares Outstanding (Diluted) | 104 | 104 | 104 | 104 | 69 | 65 |
Shares Change (YoY) | -1.28% | - | -0.00% | 51.60% | 5.45% | - |
EPS (Basic) | 828.02 | 795.82 | 384.14 | 887.80 | 1594.94 | 2689.79 |
EPS (Diluted) | 828.02 | 795.82 | 384.00 | 887.62 | 1594.94 | 2689.79 |
EPS Growth | 271.93% | 107.24% | -56.74% | -44.35% | -40.70% | - |
Free Cash Flow | 637,313 | 572,205 | -41,570 | 177,094 | -113,063 | 137,640 |
Free Cash Flow Per Share | 6122.80 | 5497.27 | -399.37 | 1701.34 | -1646.65 | 2113.91 |
Gross Margin | 25.85% | 21.85% | 13.63% | 11.44% | 5.07% | 34.98% |
Operating Margin | 17.78% | 15.43% | 7.63% | 10.69% | 4.04% | 28.38% |
Profit Margin | 6.82% | 5.80% | 2.85% | 5.70% | 1.70% | 10.89% |
Free Cash Flow Margin | 50.42% | 40.08% | -2.96% | 10.91% | -1.75% | 8.56% |
EBITDA | 493,961 | 509,725 | 400,310 | 395,793 | 420,265 | 610,308 |
EBITDA Margin | 39.08% | 35.71% | 28.54% | 24.39% | 6.51% | 37.94% |
D&A For EBITDA | 269,254 | 289,395 | 293,281 | 222,330 | 159,568 | 153,764 |
EBIT | 224,707 | 220,331 | 107,029 | 173,463 | 260,698 | 456,545 |
EBIT Margin | 17.78% | 15.43% | 7.63% | 10.69% | 4.04% | 28.38% |
Effective Tax Rate | 21.71% | 21.97% | 34.53% | 12.82% | 19.58% | 20.06% |
Revenue as Reported | 1,264,062 | 1,427,525 | 1,402,573 | 1,622,715 | 6,453,966 | 1,608,549 |