Create Capital Vietnam Joint Stock Company Limited (HOSE:CRC)

HOSE:CRC Income Statement

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

Fiscal Year	FY 2025	FY 2024
Period Ending	Dec 31, 2025	Jan 1, 2025
Revenue	577,805	447,031
Revenue Growth (YoY)	29.25%	-
Cost of Revenue	478,105	373,682
Gross Profit	99,700	73,348
Selling, General & Admin	10,321	11,627
Operating Expenses	10,321	11,627
Operating Income	89,379	61,721
Interest Expense	-21,452	-17,657
Interest & Investment Income	211.79	2,231
Earnings From Equity Investments	-	207.67
Other Non Operating Income (Expenses)	-1,694	21,109
Pretax Income	66,446	67,611
Income Tax Expense	5,161	871.34
Earnings From Continuing Operations	61,285	66,740
Minority Interest in Earnings	-4,788	-2,218
Net Income	56,497	64,522
Net Income to Common	56,497	64,522
Net Income Growth	-12.44%	-
Shares Outstanding (Basic)	68	68
Shares Outstanding (Diluted)	68	68
EPS (Basic)	825.98	943.31
EPS (Diluted)	825.98	943.31
EPS Growth	-12.44%	-
Free Cash Flow	-62,264	-89,286
Free Cash Flow Per Share	-910.30	-1305.36
Gross Margin	17.26%	16.41%
Operating Margin	15.47%	13.81%
Profit Margin	9.78%	14.43%
Free Cash Flow Margin	-10.78%	-19.97%
EBITDA	128,686	66,406
EBITDA Margin	22.27%	14.85%
D&A For EBITDA	39,307	4,686
EBIT	89,379	61,721
EBIT Margin	15.47%	13.81%
Effective Tax Rate	7.77%	1.29%
Revenue as Reported	577,805	447,031

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