ICD Tan Cang - Long Binh JSC (HOSE:ILB)
Vietnam · Delayed Price · Currency is VND 20,000
-200 (-0.99%)
At close: Aug 13, 2026
HOSE:ILB 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 | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '18 Dec 31, 2018 | Dec '17 Dec 31, 2017 |
| 656,841 | 574,303 | 496,165 | 531,536 | 429,506 | 380,673 | |
Revenue Growth | 26.44% | 15.75% | -6.65% | 23.76% | 12.83% | - |
Cost of Revenue | 417,969 | 355,115 | 305,905 | 321,117 | 278,387 | 241,319 |
Gross Profit | 238,872 | 219,188 | 190,260 | 210,420 | 151,119 | 139,354 |
Selling, General & Admin | 81,133 | 72,643 | 50,964 | 61,662 | 42,859 | 36,687 |
Operating Expenses | 81,133 | 72,643 | 50,964 | 61,662 | 42,859 | 36,687 |
Operating Income | 157,740 | 146,545 | 139,296 | 148,758 | 108,260 | 102,667 |
Interest Expense | -15,043 | -16,113 | -20,128 | -27,193 | -21,720 | -22,331 |
Interest & Investment Income | 10,502 | 7,307 | 3,297 | 5,762 | 1,611 | 827.09 |
Earnings From Equity Investments | - | - | - | - | - | 190.07 |
Currency Exchange Gain (Loss) | 800.83 | 3,880 | 5,775 | 2,962 | -228.81 | -18.4 |
Other Non Operating Income (Expenses) | -669.99 | 22.32 | 699.85 | -491.6 | -235.4 | -1,830 |
EBT Excluding Unusual Items | 153,330 | 141,640 | 128,940 | 129,798 | 87,687 | 79,504 |
Other Unusual Items | - | - | - | - | -6 | - |
Pretax Income | 153,330 | 141,640 | 128,940 | 129,798 | 87,681 | 79,504 |
Income Tax Expense | 32,196 | 29,477 | 25,742 | 25,918 | 17,538 | 16,013 |
Earnings From Continuing Operations | 121,134 | 112,163 | 103,198 | 103,880 | 70,143 | 63,491 |
Minority Interest in Earnings | -6,478 | -6,385 | -5,820 | -5,349 | -5,432 | -4,479 |
Net Income | 114,656 | 105,778 | 97,378 | 98,531 | 64,711 | 59,012 |
Preferred Dividends & Other Adjustments | 19,031 | 18,330 | 17,482 | 16,838 | 10,783 | 8,941 |
Net Income to Common | 95,625 | 87,448 | 79,896 | 81,692 | 53,927 | 50,071 |
Net Income Growth | 0.43% | 9.45% | -2.20% | 51.49% | 7.70% | - |
Shares Outstanding (Basic) | 38 | 33 | 26 | 26 | 21 | 20 |
Shares Outstanding (Diluted) | 38 | 33 | 26 | 26 | 21 | 20 |
Shares Change | 42.44% | 28.21% | -0.00% | 21.60% | 7.76% | - |
EPS (Basic) | 2497.58 | 2638.66 | 3090.81 | 3160.27 | 2536.70 | 2538.00 |
EPS (Diluted) | 2497.58 | 2638.66 | 3090.81 | 3160.19 | 2536.70 | 2538.00 |
EPS Growth | -29.49% | -14.63% | -2.20% | 24.58% | -0.05% | - |
Free Cash Flow | -75,241 | -69,531 | 148,536 | 177,563 | -40,675 | 34,698 |
Free Cash Flow Per Share | -1965.17 | -2098.03 | 5746.18 | 6869.00 | -1913.31 | 1758.77 |
Dividend Per Share | - | - | 1466.000 | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 36.37% | 38.17% | 38.35% | 39.59% | 35.18% | 36.61% |
Operating Margin | 24.02% | 25.52% | 28.07% | 27.99% | 25.21% | 26.97% |
Profit Margin | 14.56% | 15.23% | 16.10% | 15.37% | 12.56% | 13.15% |
Free Cash Flow Margin | -11.46% | -12.11% | 29.94% | 33.41% | -9.47% | 9.12% |
EBITDA | 235,542 | 219,400 | 213,471 | 223,647 | 153,130 | 146,637 |
EBITDA Margin | 35.86% | 38.20% | 43.02% | 42.08% | 35.65% | 38.52% |
D&A For EBITDA | 77,802 | 72,856 | 74,175 | 74,889 | 44,869 | 43,971 |
EBIT | 157,740 | 146,545 | 139,296 | 148,758 | 108,260 | 102,667 |
EBIT Margin | 24.02% | 25.52% | 28.07% | 27.99% | 25.21% | 26.97% |
Effective Tax Rate | 21.00% | 20.81% | 19.96% | 19.97% | 20.00% | 20.14% |
Revenue as Reported | 656,841 | 574,303 | 496,165 | 531,536 | 429,506 | 380,673 |