HOSE: PVP Income Statement

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2019	FY 2018	FY 2017	FY 2016
Period Ending	Dec '19 Dec 31, 2019	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016
Revenue	1,601,950	1,601,950	1,488,514	960,411	1,101,489
Revenue Growth (YoY)	45.43%	7.62%	54.99%	-12.81%	-
Cost of Revenue	1,449,618	1,449,618	1,280,062	829,148	947,060
Gross Profit	152,331	152,331	208,452	131,263	154,429
Selling, General & Admin	19,496	19,496	18,609	15,880	17,945
Operating Expenses	19,496	19,496	18,609	15,880	17,945
Operating Income	132,835	132,835	189,843	115,383	136,484
Interest Expense	-24,078	-24,078	-21,117	-70,656	-84,091
Interest & Investment Income	88,010	88,010	82,302	46,136	43,803
Other Non Operating Income (Expenses)	-8,100	-8,100	-19,452	-2,324	-17,769
Pretax Income	188,667	188,667	231,577	88,538	78,427
Income Tax Expense	37,894	37,894	50,188	16,528	17,977
Net Income	150,773	150,773	181,388	72,010	60,450
Net Income to Common	150,773	150,773	181,388	72,010	60,450
Net Income Growth	149.42%	-16.88%	151.89%	19.12%	-
Shares Outstanding (Basic)	98	98	99	96	94
Shares Outstanding (Diluted)	98	98	99	96	94
Shares Change (YoY)	3.41%	-1.99%	3.49%	1.95%	-
EPS (Basic)	1546.00	1546.00	1823.00	749.00	641.00
EPS (Diluted)	1546.00	1546.00	1823.00	749.00	641.00
EPS Growth	141.19%	-15.19%	143.39%	16.85%	-
Free Cash Flow	-112,763	-112,763	225,027	198,441	454,724
Free Cash Flow Per Share	-1156.25	-1156.25	2261.58	2064.05	4821.79
Gross Margin	9.51%	9.51%	14.00%	13.67%	14.02%
Operating Margin	8.29%	8.29%	12.75%	12.01%	12.39%
Profit Margin	9.41%	9.41%	12.19%	7.50%	5.49%
Free Cash Flow Margin	-7.04%	-7.04%	15.12%	20.66%	41.28%
EBITDA	441,311	441,311	460,713	304,335	325,411
EBITDA Margin	27.55%	27.55%	30.95%	31.69%	29.54%
D&A For EBITDA	308,476	308,476	270,870	188,952	188,927
EBIT	132,835	132,835	189,843	115,383	136,484
EBIT Margin	8.29%	8.29%	12.75%	12.01%	12.39%
Effective Tax Rate	20.09%	20.09%	21.67%	18.67%	22.92%
Revenue as Reported	1,601,950	1,601,950	1,488,514	960,411	1,101,489

Source: S&P Capital IQ. Standard template. Financial Sources.