Sametel 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
Period Ending	Dec '24 Dec 31, 2024	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	96,631	96,631	177,761
Revenue Growth (YoY)	-	-45.64%	-
Cost of Revenue	82,850	82,850	165,323
Gross Profit	13,782	13,782	12,438
Selling, General & Admin	6,495	6,495	9,740
Operating Expenses	6,495	6,495	9,740
Operating Income	7,287	7,287	2,698
Interest Expense	-3,293	-3,293	-6,295
Interest & Investment Income	68.19	68.19	212.33
Other Non Operating Income (Expenses)	-2,228	-2,228	316.29
Pretax Income	1,834	1,834	-3,068
Income Tax Expense	302.09	302.09	234.01
Net Income	1,532	1,532	-3,302
Net Income to Common	1,532	1,532	-3,302
Shares Outstanding (Basic)	5	5	5
Shares Outstanding (Diluted)	5	5	5
EPS (Basic)	280.18	280.18	-603.93
EPS (Diluted)	280.18	280.18	-603.93
Free Cash Flow	28,739	28,739	5,625
Free Cash Flow Per Share	5256.34	5256.34	1028.90
Gross Margin	14.26%	14.26%	7.00%
Operating Margin	7.54%	7.54%	1.52%
Profit Margin	1.59%	1.59%	-1.86%
Free Cash Flow Margin	29.74%	29.74%	3.16%
EBIT	7,287	7,287	2,698
EBIT Margin	7.54%	7.54%	1.52%
Effective Tax Rate	16.47%	16.47%	-
Revenue as Reported	96,631	96,631	177,761

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