Lizen JSC (HOSE:LCG)
Vietnam · Delayed Price · Currency is VND 8,630.00
+280.00 (3.35%)
At close: Jun 29, 2026
Lizen JSC 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 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,914,981 | 3,002,046 | 2,817,129 | 2,007,949 | 1,005,840 | 1,802,654 | |
Revenue Growth (YoY) | -0.67% | 6.56% | 40.30% | 99.63% | -44.20% | -49.02% |
Cost of Revenue | 2,629,035 | 2,697,613 | 2,473,271 | 1,722,780 | 876,947 | 1,373,858 |
Gross Profit | 285,946 | 304,432 | 343,859 | 285,169 | 128,893 | 428,796 |
Selling, General & Admin | 101,780 | 100,116 | 158,273 | 107,336 | 78,999 | 100,599 |
Other Operating Expenses | 555.21 | 555.21 | 71.42 | - | - | - |
Operating Expenses | 102,335 | 100,671 | 158,344 | 107,336 | 78,999 | 100,599 |
Operating Income | 183,611 | 203,761 | 185,514 | 177,833 | 49,894 | 328,197 |
Interest Expense | -73,508 | -73,583 | -62,090 | -50,643 | -69,387 | -106,192 |
Interest & Investment Income | 10,139 | 6,937 | 33,950 | 13,220 | 8,503 | 6,757 |
Earnings From Equity Investments | 45,868 | 36,348 | 5,629 | -488.04 | - | -107.61 |
Currency Exchange Gain (Loss) | - | - | -62.11 | - | - | 7,846 |
Other Non Operating Income (Expenses) | 4,807 | 5,132 | -5,154 | -4,556 | -9,481 | -8,952 |
EBT Excluding Unusual Items | 170,916 | 178,594 | 157,787 | 135,366 | -20,472 | 227,548 |
Gain (Loss) on Sale of Investments | - | - | 511.19 | -87.69 | 265,740 | -439.21 |
Gain (Loss) on Sale of Assets | 120 | 120 | - | 45.45 | 855.98 | 205.46 |
Pretax Income | 171,036 | 178,714 | 158,298 | 135,324 | 246,124 | 227,314 |
Income Tax Expense | 26,726 | 29,486 | 37,845 | 33,754 | 51,837 | 46,504 |
Earnings From Continuing Operations | 144,310 | 149,229 | 120,453 | 101,570 | 194,287 | 180,810 |
Minority Interest in Earnings | 1,372 | 917.61 | 1,021 | 2,045 | -2,252 | 948.83 |
Net Income | 145,682 | 150,146 | 121,474 | 103,615 | 192,035 | 181,759 |
Preferred Dividends & Other Adjustments | 9,009 | 9,009 | 3,644 | 5,181 | 9,602 | 18,176 |
Net Income to Common | 136,673 | 141,137 | 117,830 | 98,434 | 182,433 | 163,583 |
Net Income Growth | 14.71% | 23.60% | 17.24% | -46.04% | 5.65% | -41.59% |
Shares Outstanding (Basic) | 207 | 207 | 205 | 203 | 203 | 203 |
Shares Outstanding (Diluted) | 207 | 207 | 205 | 203 | 203 | 203 |
Shares Change (YoY) | 0.44% | 0.81% | 1.00% | - | - | 34.63% |
EPS (Basic) | 660.32 | 683.14 | 574.93 | 485.10 | 899.06 | 806.16 |
EPS (Diluted) | 660.19 | 683.00 | 574.93 | 485.05 | 899.06 | 806.16 |
EPS Growth | 10.29% | 18.80% | 18.53% | -46.05% | 11.52% | -60.95% |
Free Cash Flow | 1,038,188 | 781,674 | -543,836 | 712,511 | -944,832 | 317,780 |
Free Cash Flow Per Share | 5015.91 | 3783.47 | -2653.53 | 3511.36 | -4656.28 | 1566.07 |
Dividend Per Share | 700.000 | 700.000 | - | 467.290 | 654.206 | - |
Dividend Growth | - | - | - | -28.57% | - | - |
Gross Margin | 9.81% | 10.14% | 12.21% | 14.20% | 12.81% | 23.79% |
Operating Margin | 6.30% | 6.79% | 6.59% | 8.86% | 4.96% | 18.21% |
Profit Margin | 4.69% | 4.70% | 4.18% | 4.90% | 18.14% | 9.07% |
Free Cash Flow Margin | 35.62% | 26.04% | -19.30% | 35.48% | -93.94% | 17.63% |
EBITDA | 290,004 | 317,146 | 314,549 | 286,625 | 148,929 | 466,947 |
EBITDA Margin | 9.95% | 10.56% | 11.17% | 14.27% | 14.81% | 25.90% |
D&A For EBITDA | 106,393 | 113,385 | 129,035 | 108,792 | 99,035 | 138,750 |
EBIT | 183,611 | 203,761 | 185,514 | 177,833 | 49,894 | 328,197 |
EBIT Margin | 6.30% | 6.79% | 6.59% | 8.86% | 4.96% | 18.21% |
Effective Tax Rate | 15.63% | 16.50% | 23.91% | 24.94% | 21.06% | 20.46% |
Revenue as Reported | 2,914,981 | 3,002,046 | 2,817,129 | 2,007,949 | - | - |