Saigon Cargo Service Corporation (HOSE:SCS)

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	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,118,052	1,036,882	704,825	851,018	839,106	692,853
Revenue Growth (YoY)	31.95%	47.11%	-17.18%	1.42%	21.11%	-7.37%
Cost of Revenue	248,855	236,063	169,523	153,033	187,490	155,021
Gross Profit	869,198	800,819	535,303	697,985	651,616	537,832
Selling, General & Admin	73,822	71,141	51,667	56,897	78,081	64,537
Operating Expenses	73,822	71,141	51,667	56,897	78,081	64,537
Operating Income	795,375	729,679	483,636	641,088	573,535	473,295
Interest & Investment Income	57,513	54,806	86,084	58,619	34,534	28,724
Currency Exchange Gain (Loss)	594.92	594.92	878.06	-422.61	-984.66	-679.58
Other Non Operating Income (Expenses)	-2,513	-2,395	-2,038	-2,680	-1,806	-2,055
EBT Excluding Unusual Items	850,970	782,685	568,559	696,605	605,278	499,285
Gain (Loss) on Sale of Assets	-	-	-	-	-	45.2
Pretax Income	850,970	782,685	568,559	696,605	605,278	499,331
Income Tax Expense	136,177	89,857	70,252	50,458	41,689	34,922
Net Income	714,793	692,828	498,307	646,147	563,589	464,409
Preferred Dividends & Other Adjustments	72,956	72,956	61,056	67,734	34,562	34,007
Net Income to Common	641,837	619,872	437,251	578,413	529,027	430,401
Net Income Growth	20.58%	39.04%	-22.88%	14.65%	21.36%	-7.52%
Shares Outstanding (Basic)	95	95	94	94	94	94
Shares Outstanding (Diluted)	95	95	94	94	94	94
Shares Change (YoY)	-	0.43%	0.42%	-	0.33%	0.97%
EPS (Basic)	6764.23	6547.15	4638.12	6161.24	5635.19	4599.86
EPS (Diluted)	6764.08	6547.00	4638.00	6161.00	5635.00	4599.86
EPS Growth	20.70%	41.16%	-24.72%	9.34%	22.50%	-8.56%
Free Cash Flow	737,919	647,021	433,279	551,281	585,577	500,227
Free Cash Flow Per Share	7776.82	6833.91	4595.99	5872.23	6237.56	5346.11
Dividend Per Share	-	-	5000.000	6000.000	-	4324.324
Dividend Growth	-	-	-16.67%	-	-	-
Gross Margin	77.74%	77.23%	75.95%	82.02%	77.66%	77.63%
Operating Margin	71.14%	70.37%	68.62%	75.33%	68.35%	68.31%
Profit Margin	57.41%	59.78%	62.04%	67.97%	63.05%	62.12%
Free Cash Flow Margin	66.00%	62.40%	61.47%	64.78%	69.79%	72.20%
EBITDA	841,442	774,333	527,392	684,833	627,975	526,773
EBITDA Margin	75.26%	74.68%	74.83%	80.47%	74.84%	76.03%
D&A For EBITDA	46,067	44,654	43,756	43,744	54,440	53,478
EBIT	795,375	729,679	483,636	641,088	573,535	473,295
EBIT Margin	71.14%	70.37%	68.62%	75.33%	68.35%	68.31%
Effective Tax Rate	16.00%	11.48%	12.36%	7.24%	6.89%	6.99%
Revenue as Reported	1,118,052	1,036,882	704,825	851,018	839,106	692,853

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