Clever Group Corporation (HOSE:ADG)
Vietnam · Delayed Price · Currency is VND 8,660.00
+60.00 (0.70%)
At close: Jul 3, 2026
Clever Group 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 2018 | FY 2017 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 | Dec '18 Dec 31, 2018 | Jan '18 Jan 1, 2018 |
| 525,880 | 498,366 | 464,186 | 411,871 | 335,125 | 246,545 | |
Revenue Growth (YoY) | 13.29% | 7.36% | 12.70% | 22.90% | 35.93% | 16.27% |
Cost of Revenue | 432,697 | 414,950 | 391,629 | 333,786 | 293,908 | 205,770 |
Gross Profit | 93,183 | 83,416 | 72,557 | 78,085 | 41,217 | 40,775 |
Selling, General & Admin | 59,928 | 55,537 | 55,405 | 58,237 | 19,835 | 21,577 |
Operating Expenses | 59,928 | 55,537 | 55,405 | 58,237 | 19,835 | 21,577 |
Operating Income | 33,255 | 27,878 | 17,152 | 19,848 | 21,382 | 19,198 |
Interest Expense | -3,666 | -2,567 | -1,642 | -3,795 | - | - |
Interest & Investment Income | - | - | 13,113 | 15,405 | 4,868 | 950.3 |
Earnings From Equity Investments | 40.73 | -43.83 | 143.37 | 31.51 | -1.25 | -8.61 |
Currency Exchange Gain (Loss) | 200.25 | -2.21 | 245.13 | -160 | -180.57 | 453.21 |
Other Non Operating Income (Expenses) | 6,667 | 6,523 | -1,747 | -1,109 | -393.14 | -160.06 |
EBT Excluding Unusual Items | 36,497 | 31,788 | 27,264 | 30,221 | 25,676 | 20,433 |
Gain (Loss) on Sale of Investments | -2,706 | -2,706 | - | - | - | -9.23 |
Gain (Loss) on Sale of Assets | -30.19 | -30.19 | - | - | -190.28 | - |
Pretax Income | 33,761 | 29,052 | 27,264 | 30,221 | 25,485 | 20,423 |
Income Tax Expense | 6,898 | 7,057 | 6,234 | 7,978 | 5,378 | 4,538 |
Earnings From Continuing Operations | 26,863 | 21,995 | 21,030 | 22,242 | 20,107 | 15,885 |
Minority Interest in Earnings | -3,157 | -3,203 | -3,237 | -2,163 | -10.79 | 14.97 |
Net Income | 23,706 | 18,793 | 17,793 | 20,079 | 20,096 | 15,900 |
Net Income to Common | 23,706 | 18,793 | 17,793 | 20,079 | 20,096 | 15,900 |
Net Income Growth | 33.23% | 5.62% | -11.39% | -0.08% | 26.39% | 249.47% |
Shares Outstanding (Basic) | 21 | 21 | 21 | 21 | 5 | 4 |
Shares Outstanding (Diluted) | 21 | 21 | 21 | 21 | 5 | 4 |
Shares Change (YoY) | - | - | - | 290.80% | 42.74% | 478.78% |
EPS (Basic) | 1108.78 | 878.96 | 832.22 | 939.14 | 3673.23 | 4148.51 |
EPS (Diluted) | 1108.78 | 878.96 | 832.00 | 939.00 | 3673.23 | 4148.51 |
EPS Growth | 33.27% | 5.64% | -11.39% | -74.44% | -11.46% | -39.62% |
Free Cash Flow | -88,213 | -79,787 | -117,287 | 14,493 | -13,729 | 57,882 |
Free Cash Flow Per Share | -4125.88 | -3731.78 | -5485.70 | 677.88 | -2509.36 | 15102.19 |
Gross Margin | 17.72% | 16.74% | 15.63% | 18.96% | 12.30% | 16.54% |
Operating Margin | 6.32% | 5.59% | 3.69% | 4.82% | 6.38% | 7.79% |
Profit Margin | 4.51% | 3.77% | 3.83% | 4.88% | 6.00% | 6.45% |
Free Cash Flow Margin | -16.77% | -16.01% | -25.27% | 3.52% | -4.10% | 23.48% |
EBITDA | 35,435 | 30,077 | 19,335 | 21,753 | 22,551 | 20,039 |
EBITDA Margin | 6.74% | 6.04% | 4.17% | 5.28% | 6.73% | 8.13% |
D&A For EBITDA | 2,180 | 2,198 | 2,183 | 1,905 | 1,169 | 840.78 |
EBIT | 33,255 | 27,878 | 17,152 | 19,848 | 21,382 | 19,198 |
EBIT Margin | 6.32% | 5.59% | 3.69% | 4.82% | 6.38% | 7.79% |
Effective Tax Rate | 20.43% | 24.29% | 22.86% | 26.40% | 21.10% | 22.22% |
Revenue as Reported | 525,880 | 498,366 | 464,186 | 411,871 | 335,125 | 246,545 |