Thien Long Group Corporation (HOSE:TLG)
Vietnam · Delayed Price · Currency is VND 53,500
+2,800 (5.52%)
At close: Aug 13, 2026
Thien Long Group 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 | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 4,488,109 | 4,173,930 | 3,758,585 | 3,461,873 | 3,520,858 | 2,668,275 | |
Revenue Growth | 18.64% | 11.05% | 8.57% | -1.68% | 31.95% | -0.61% |
Cost of Revenue | 2,264,193 | 2,105,352 | 2,083,185 | 1,949,335 | 1,996,782 | 1,541,112 |
Gross Profit | 2,223,916 | 2,068,578 | 1,675,401 | 1,512,539 | 1,524,076 | 1,127,163 |
Selling, General & Admin | 1,677,122 | 1,569,095 | 1,126,847 | 1,087,392 | 1,057,912 | 797,067 |
Operating Expenses | 1,677,122 | 1,569,095 | 1,126,847 | 1,087,392 | 1,057,912 | 797,067 |
Operating Income | 546,794 | 499,483 | 548,554 | 425,146 | 466,164 | 330,095 |
Interest Expense | -27,800 | -21,880 | -13,516 | -17,850 | -8,882 | -7,020 |
Interest & Investment Income | 32,879 | 32,124 | 27,686 | 25,699 | 25,348 | 24,572 |
Earnings From Equity Investments | -12,692 | 2,197 | 1,200 | -4,000 | - | - |
Currency Exchange Gain (Loss) | 21,017 | 18,644 | 18,356 | 18,075 | 18,550 | 4,028 |
Other Non Operating Income (Expenses) | -11,714 | -895.18 | 985.57 | 3,218 | 6,171 | 2,914 |
EBT Excluding Unusual Items | 548,485 | 529,674 | 583,265 | 450,289 | 507,351 | 354,590 |
Gain (Loss) on Sale of Investments | - | 105.79 | 181.18 | 109.44 | - | 4,679 |
Gain (Loss) on Sale of Assets | 42,194 | 42,202 | 3,414 | 1,564 | -684.51 | -704.29 |
Pretax Income | 590,679 | 571,982 | 586,861 | 451,963 | 506,667 | 358,565 |
Income Tax Expense | 130,585 | 126,925 | 126,663 | 95,788 | 105,729 | 81,857 |
Earnings From Continuing Operations | 460,094 | 445,057 | 460,198 | 356,174 | 400,937 | 276,707 |
Minority Interest in Earnings | -75.68 | 1,418 | 1,470 | 2,766 | 433.49 | - |
Net Income | 460,019 | 446,475 | 461,668 | 358,941 | 401,371 | 276,707 |
Preferred Dividends & Other Adjustments | 68,759 | 64,647 | 61,167 | 35,894 | 40,137 | 27,671 |
Net Income to Common | 391,260 | 381,827 | 400,501 | 323,046 | 361,234 | 249,037 |
Net Income Growth | 3.85% | -4.66% | 23.98% | -10.57% | 45.05% | 15.37% |
Shares Outstanding (Basic) | 96 | 96 | 95 | 94 | 94 | 94 |
Shares Outstanding (Diluted) | 96 | 96 | 95 | 94 | 94 | 94 |
Shares Change | 1.29% | 0.54% | 0.90% | 0.13% | - | - |
EPS (Basic) | 4061.74 | 3993.47 | 4211.44 | 3427.43 | 3837.55 | 2645.63 |
EPS (Diluted) | 4060.79 | 3993.00 | 4211.00 | 3427.27 | 3837.19 | 2645.45 |
EPS Growth | 2.50% | -5.18% | 22.87% | -10.68% | 45.05% | 15.36% |
Free Cash Flow | 41,095 | 94,686 | 275,918 | 142,136 | 119,571 | 163,141 |
Free Cash Flow Per Share | 426.61 | 990.30 | 2901.40 | 1508.02 | 1270.25 | 1733.13 |
Dividend Per Share | 3590.909 | 3500.000 | 2272.727 | 2066.116 | 2892.562 | 1652.893 |
Dividend Growth | 52.46% | 54.00% | 10.00% | -28.57% | 75.00% | 0% |
Gross Margin | 49.55% | 49.56% | 44.57% | 43.69% | 43.29% | 42.24% |
Operating Margin | 12.18% | 11.97% | 14.59% | 12.28% | 13.24% | 12.37% |
Profit Margin | 8.72% | 9.15% | 10.66% | 9.33% | 10.26% | 9.33% |
Free Cash Flow Margin | 0.92% | 2.27% | 7.34% | 4.11% | 3.40% | 6.11% |
EBITDA | 632,620 | 588,751 | 643,768 | 515,049 | 548,650 | 414,015 |
EBITDA Margin | 14.09% | 14.11% | 17.13% | 14.88% | 15.58% | 15.52% |
D&A For EBITDA | 85,826 | 89,268 | 95,214 | 89,903 | 82,486 | 83,919 |
EBIT | 546,794 | 499,483 | 548,554 | 425,146 | 466,164 | 330,095 |
EBIT Margin | 12.18% | 11.97% | 14.59% | 12.28% | 13.24% | 12.37% |
Effective Tax Rate | 22.11% | 22.19% | 21.58% | 21.19% | 20.87% | 22.83% |
Revenue as Reported | 4,488,109 | 4,173,930 | 3,758,585 | 3,461,873 | 3,520,858 | 2,668,275 |