Sametel Income Statement

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	96,631	177,761
Revenue Growth (YoY)	-45.64%	-
Cost of Revenue	82,850	165,323
Gross Profit	13,782	12,438
Selling, General & Admin	6,495	9,740
Operating Expenses	6,495	9,740
Operating Income	7,287	2,698
Interest Expense	-3,293	-6,295
Interest & Investment Income	68.19	212.33
Other Non Operating Income (Expenses)	-2,228	316.29
Pretax Income	1,834	-3,068
Income Tax Expense	302.09	234.01
Net Income	1,532	-3,302
Net Income to Common	1,532	-3,302
Shares Outstanding (Basic)	5	5
Shares Outstanding (Diluted)	5	5
EPS (Basic)	280.18	-603.93
EPS (Diluted)	280.18	-603.93
Free Cash Flow	28,739	5,625
Free Cash Flow Per Share	5256.35	1028.90
Gross Margin	14.26%	7.00%
Operating Margin	7.54%	1.52%
Profit Margin	1.58%	-1.86%
Free Cash Flow Margin	29.74%	3.16%
EBIT	7,287	2,698
EBIT Margin	7.54%	1.52%
Effective Tax Rate	16.47%	-
Revenue as Reported	96,631	177,761

Updated Jan 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.