HNX:SCG 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 2019
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '19 Dec 31, 2019
Revenue	4,024,577	2,705,065	793,598	128,303
Revenue Growth (YoY)	234.64%	240.86%	518.53%	-
Cost of Revenue	3,645,603	2,443,376	740,636	116,146
Gross Profit	378,973	261,688	52,961	12,157
Selling, General & Admin	85,965	77,859	66,851	6,158
Operating Expenses	85,965	77,859	66,851	6,158
Operating Income	293,009	183,829	-13,890	5,999
Interest Expense	-330,614	-330,614	-431,313	-
Interest & Investment Income	380,441	380,441	477,460	785.63
Other Non Operating Income (Expenses)	-82,589	-5,942	-7,591	-50.21
Pretax Income	260,247	227,714	24,667	6,734
Income Tax Expense	48,013	29,391	3,553	1,357
Earnings From Continuing Operations	212,234	198,323	21,114	5,377
Minority Interest in Earnings	-464.56	-502.12	-758.28	-
Net Income	211,769	197,821	20,355	5,377
Net Income to Common	211,769	197,821	20,355	5,377
Net Income Growth	89.47%	871.84%	278.53%	-
Shares Outstanding (Basic)	85	85	85	-
Shares Outstanding (Diluted)	85	85	85	-
EPS (Basic)	2491.40	2327.30	239.47	-
EPS (Diluted)	2491.40	2327.30	239.47	-
EPS Growth	90.70%	871.84%	-	-
Free Cash Flow	1,213,573	-704,461	-531,021	-
Free Cash Flow Per Share	14277.33	-8287.77	-6247.31	-
Gross Margin	9.42%	9.67%	6.67%	9.47%
Operating Margin	7.28%	6.80%	-1.75%	4.68%
Profit Margin	5.26%	7.31%	2.56%	4.19%
Free Cash Flow Margin	30.15%	-26.04%	-66.91%	-
EBITDA	295,303	186,171	-11,542	-
EBITDA Margin	7.34%	6.88%	-1.45%	-
D&A For EBITDA	2,294	2,342	2,348	-
EBIT	293,009	183,829	-13,890	5,999
EBIT Margin	7.28%	6.80%	-1.75%	4.68%
Effective Tax Rate	18.45%	12.91%	14.40%	20.15%
Revenue as Reported	4,024,577	2,705,065	793,598	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.