SCI JSC (HNX:S99)
Vietnam · Delayed Price · Currency is VND 7,000.00
-100.00 (-1.41%)
At close: Nov 3, 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 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 1,248,413 | 1,427,525 | 1,402,573 | 1,622,715 | 1,812,758 | 6,453,966 | |
Revenue Growth | -25.48% | 1.78% | -13.57% | -10.48% | -71.91% | 301.23% |
Cost of Revenue | 937,443 | 1,115,670 | 1,211,469 | 1,437,036 | 1,603,058 | 6,126,802 |
Gross Profit | 310,970 | 311,855 | 191,103 | 185,678 | 209,701 | 327,164 |
Selling, General & Admin | 90,285 | 91,525 | 84,074 | 12,216 | 112,196 | 66,466 |
Operating Expenses | 90,285 | 91,525 | 84,074 | 12,216 | 112,196 | 66,466 |
Operating Income | 220,686 | 220,331 | 107,029 | 173,463 | 97,504 | 260,698 |
Interest Expense | -147,290 | -146,455 | -142,408 | -113,467 | -68,948 | -99,123 |
Interest & Investment Income | 30,009 | 19,726 | 7,219 | 7,184 | 49,661 | 92,779 |
Earnings From Equity Investments | - | - | -885.28 | 1,602 | -892.33 | - |
Currency Exchange Gain (Loss) | -4,364 | 14,070 | 8,123 | 4,182 | - | - |
Other Non Operating Income (Expenses) | 2,745 | -2,302 | 83,395 | 29,250 | -509 | -38,355 |
EBT Excluding Unusual Items | 101,785 | 105,370 | 62,472 | 102,215 | 76,815 | 215,999 |
Gain (Loss) on Sale of Investments | 26,565 | 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 | 129,260 | 136,535 | 67,068 | 123,601 | 76,815 | 215,999 |
Income Tax Expense | 26,391 | 29,991 | 23,159 | 15,844 | 7,612 | 42,287 |
Earnings From Continuing Operations | 102,869 | 106,544 | 43,909 | 107,757 | 69,203 | 173,711 |
Minority Interest in Earnings | -20,625 | -23,708 | -3,925 | -15,346 | -16,420 | -64,199 |
Net Income | 82,244 | 82,836 | 39,984 | 92,412 | 52,783 | 109,512 |
Net Income to Common | 82,244 | 82,836 | 39,984 | 92,412 | 52,783 | 109,512 |
Net Income Growth | 31.01% | 107.17% | -56.73% | 75.08% | -51.80% | -37.47% |
Shares Outstanding (Basic) | 104 | 104 | 104 | 104 | 77 | 69 |
Shares Outstanding (Diluted) | 104 | 104 | 104 | 104 | 77 | 69 |
Shares Change | 0.57% | - | -0.00% | 34.80% | 12.46% | 5.45% |
EPS (Basic) | 790.14 | 795.82 | 384.14 | 887.80 | 683.57 | 1594.94 |
EPS (Diluted) | 789.47 | 795.82 | 384.00 | 887.62 | 683.57 | 1594.94 |
EPS Growth | 30.16% | 107.24% | -56.74% | 29.85% | -57.14% | -40.70% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -210,145 | 572,205 | -41,570 | 177,094 | -633,406 | -113,063 |
Free Cash Flow Per Share | -2018.93 | 5497.27 | -399.37 | 1701.34 | -8202.93 | -1646.65 |
Gross Margin | 24.91% | 21.85% | 13.63% | 11.44% | 11.57% | 5.07% |
Operating Margin | 17.68% | 15.43% | 7.63% | 10.69% | 5.38% | 4.04% |
Profit Margin | 6.59% | 5.80% | 2.85% | 5.70% | 2.91% | 1.70% |
Free Cash Flow Margin | -16.83% | 40.08% | -2.96% | 10.91% | -34.94% | -1.75% |
EBITDA | 446,257 | 509,725 | 400,310 | 395,793 | 221,439 | 420,265 |
EBITDA Margin | 35.75% | 35.71% | 28.54% | 24.39% | 12.22% | 6.51% |
D&A For EBITDA | 225,572 | 289,395 | 293,281 | 222,330 | 123,935 | 159,568 |
EBIT | 220,686 | 220,331 | 107,029 | 173,463 | 97,504 | 260,698 |
EBIT Margin | 17.68% | 15.43% | 7.63% | 10.69% | 5.38% | 4.04% |
Effective Tax Rate | 20.42% | 21.97% | 34.53% | 12.82% | 9.91% | 19.58% |
Revenue as Reported | 1,248,413 | 1,427,525 | 1,402,573 | 1,622,715 | 1,812,758 | 6,453,966 |