Song Ba JSC (HOSE:SBA)

Accolade Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Jan 1, 2024	Jan 1, 2023	Jan 1, 2022	Jan 1, 2021
Revenue	299,986	264,113	375,995	495,631	314,881	298,215
Revenue Growth (YoY)	-9.43%	-29.76%	-24.14%	57.40%	5.59%	17.65%
Selling, General & Admin	17,861	16,823	21,840	25,670	17,858	15,733
Other Operating Expenses	121,251	107,884	138,817	178,248	136,227	133,759
Total Operating Expenses	139,111	124,707	160,657	203,918	154,085	149,493
Operating Income	160,875	139,406	215,338	291,712	160,796	148,722
Interest Expense	-8,040	-11,149	-22,124	-27,956	-34,321	-39,590
Interest Income	4,119	4,058	1,869	1,274	222.72	22.47
Net Interest Expense	-3,921	-7,091	-20,255	-26,681	-34,099	-39,567
Other Non-Operating Income (Expenses)	-234.03	-240.13	1,191	-5,401	159.68	-225.76
EBT Excluding Unusual Items	156,720	132,075	196,274	259,629	126,857	108,929
Gain (Loss) on Sale of Assets	-3,741	-3,741	-	14.41	-	-
Other Unusual Items	-	-	-	-	-2,915	-
Pretax Income	152,978	128,333	196,274	259,644	123,942	108,929
Income Tax Expense	23,126	14,795	20,944	15,096	6,783	7,052
Net Income	129,853	113,539	175,331	244,548	117,159	101,876
Preferred Dividends & Other Adjustments	-	-	8,758	9,357	3,747	5,719
Net Income to Common	129,853	113,539	166,573	235,191	113,412	96,157
Net Income Growth	-13.62%	-35.24%	-28.30%	108.73%	15.00%	3.96%
Shares Outstanding (Basic)	60	60	60	60	60	60
Shares Outstanding (Diluted)	60	60	60	60	60	60
Shares Change (YoY)	-	-	0.31%	0.02%	-	-0.14%
EPS (Basic)	2146.74	1877.03	2753.81	3900.34	1881.24	1595.02
EPS (Diluted)	2146.74	1877.00	2753.81	3900.00	1881.00	1595.00
EPS Growth	-8.28%	-31.84%	-29.39%	107.34%	17.93%	3.91%
Free Cash Flow	153,681	216,218	190,617	256,216	152,812	65,231
Free Cash Flow Per Share	2540.68	3574.55	3151.30	4249.02	2534.79	1082.03
Dividend Per Share	-	-	2200.000	2800.000	1500.000	1000.000
Dividend Growth	-	-	-21.43%	86.67%	50.00%	-16.67%
Profit Margin	43.29%	42.99%	44.30%	47.45%	36.02%	32.24%
Free Cash Flow Margin	51.23%	81.87%	50.70%	51.70%	48.53%	21.87%
EBITDA	216,818	180,826	270,290	363,418	214,538	198,140
EBITDA Margin	72.28%	68.47%	71.89%	73.32%	68.13%	66.44%
D&A For EBITDA	55,943	41,421	54,952	71,706	53,742	49,418
EBIT	160,875	139,406	215,338	291,712	160,796	148,722
EBIT Margin	53.63%	52.78%	57.27%	58.86%	51.07%	49.87%
Effective Tax Rate	15.12%	11.53%	10.67%	5.81%	5.47%	6.47%
Revenue as Reported	299,986	264,113	375,995	495,631	314,881	298,215

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