Clever Group Corporation (HOSE:ADG)
Vietnam flag Vietnam · Delayed Price · Currency is VND
9,500.00
-200.00 (-2.06%)
At close: Apr 22, 2025

Clever Group Income Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2018 FY 2017 FY 2016
Period Ending
Dec '24 Jan '24 Dec '18 Jan '18 Jan '17
Revenue
464,186411,871335,125246,545212,041
Revenue Growth (YoY)
12.70%22.90%35.93%16.27%-
Cost of Revenue
391,629333,786293,908205,770192,313
Gross Profit
72,55778,08541,21740,77519,728
Selling, General & Admin
55,40558,23719,83521,57712,659
Operating Expenses
55,40558,23719,83521,57712,659
Operating Income
17,15219,84821,38219,1987,070
Interest Expense
-1,642-3,795---
Interest & Investment Income
13,11315,4054,868950.37.93
Earnings From Equity Investments
143.3731.51-1.25-8.61-
Currency Exchange Gain (Loss)
245.13-160-180.57453.2133.47
Other Non Operating Income (Expenses)
-1,403-1,109-393.14-160.06-575.67
EBT Excluding Unusual Items
27,60930,22125,67620,4336,535
Gain (Loss) on Sale of Investments
-344.81---9.23-272.46
Gain (Loss) on Sale of Assets
---190.28--414.44
Pretax Income
27,26430,22125,48520,4235,849
Income Tax Expense
6,2347,9785,3784,5381,299
Earnings From Continuing Operations
21,03022,24220,10715,8854,550
Minority Interest in Earnings
-3,237-2,163-10.7914.97-
Net Income
17,79320,07920,09615,9004,550
Net Income to Common
17,79320,07920,09615,9004,550
Net Income Growth
-11.39%-0.08%26.39%249.47%-
Shares Outstanding (Basic)
2121541
Shares Outstanding (Diluted)
2121541
Shares Change (YoY)
-290.80%42.74%478.78%-
EPS (Basic)
832.22939.143673.234148.516870.68
EPS (Diluted)
832.00939.003673.234148.516870.68
EPS Growth
-11.39%-74.44%-11.46%-39.62%-
Free Cash Flow
-117,22314,493-13,72957,88217,076
Free Cash Flow Per Share
-5482.69677.88-2509.3615102.1925787.04
Gross Margin
15.63%18.96%12.30%16.54%9.30%
Operating Margin
3.69%4.82%6.38%7.79%3.33%
Profit Margin
3.83%4.88%6.00%6.45%2.15%
Free Cash Flow Margin
-25.25%3.52%-4.10%23.48%8.05%
EBITDA
18,78721,75322,55120,0398,285
EBITDA Margin
4.05%5.28%6.73%8.13%3.91%
D&A For EBITDA
1,6351,9051,169840.781,215
EBIT
17,15219,84821,38219,1987,070
EBIT Margin
3.69%4.82%6.38%7.79%3.33%
Effective Tax Rate
22.86%26.40%21.10%22.22%22.21%
Revenue as Reported
464,186411,871335,125246,545212,041
Source: S&P Global Market Intelligence. Standard template. Financial Sources.