SCI JSC (HNX:S99)
Vietnam
· Delayed Price · Currency is VND 8,800.00
0.00 (0.00%)
At close: Mar 6, 2026
SCI JSC Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2021 | FY 2020 | 2019 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2017 |
| Revenue | 1,427,250 | 1,402,573 | 1,622,715 | 6,453,966 | 1,608,549 | Upgrade
|
| Revenue Growth (YoY) | 1.76% | -13.57% | -74.86% | 301.23% | 1045.24% | Upgrade
|
| Cost of Revenue | 1,114,500 | 1,211,469 | 1,437,036 | 6,126,802 | 1,045,833 | Upgrade
|
| Gross Profit | 312,751 | 191,103 | 185,678 | 327,164 | 562,716 | Upgrade
|
| Selling, General & Admin | 87,841 | 84,074 | 12,216 | 66,466 | 106,171 | Upgrade
|
| Operating Expenses | 87,841 | 84,074 | 12,216 | 66,466 | 106,171 | Upgrade
|
| Operating Income | 224,909 | 107,029 | 173,463 | 260,698 | 456,545 | Upgrade
|
| Interest Expense | -146,510 | -142,408 | -113,467 | -99,123 | -98,498 | Upgrade
|
| Interest & Investment Income | 19,407 | 7,219 | 7,184 | 92,779 | 44,137 | Upgrade
|
| Earnings From Equity Investments | - | -885.28 | 1,602 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 13,947 | 8,123 | 4,182 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -1,288 | 83,395 | 29,250 | -38,355 | -86,320 | Upgrade
|
| EBT Excluding Unusual Items | 110,465 | 62,472 | 102,215 | 215,999 | 315,864 | Upgrade
|
| Gain (Loss) on Sale of Investments | 30,582 | 2,816 | 19,255 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 2,903 | 2,131 | - | - | Upgrade
|
| Other Unusual Items | - | -1,123 | - | - | - | Upgrade
|
| Pretax Income | 141,047 | 67,068 | 123,601 | 215,999 | 315,864 | Upgrade
|
| Income Tax Expense | 32,805 | 23,159 | 15,844 | 42,287 | 63,351 | Upgrade
|
| Earnings From Continuing Operations | 108,242 | 43,909 | 107,757 | 173,711 | 252,513 | Upgrade
|
| Minority Interest in Earnings | -10,163 | -3,925 | -15,346 | -64,199 | -77,375 | Upgrade
|
| Net Income | 98,079 | 39,984 | 92,412 | 109,512 | 175,137 | Upgrade
|
| Net Income to Common | 98,079 | 39,984 | 92,412 | 109,512 | 175,137 | Upgrade
|
| Net Income Growth | 145.29% | -56.73% | -15.62% | -37.47% | 6320.34% | Upgrade
|
| Shares Outstanding (Basic) | 104 | 104 | 104 | 69 | 65 | Upgrade
|
| Shares Outstanding (Diluted) | 104 | 104 | 104 | 69 | 65 | Upgrade
|
| Shares Change (YoY) | - | - | 51.60% | 5.45% | - | Upgrade
|
| EPS (Basic) | 942.24 | 384.13 | 887.80 | 1594.94 | 2689.79 | Upgrade
|
| EPS (Diluted) | 942.24 | 383.81 | 887.62 | 1594.94 | 2689.79 | Upgrade
|
| EPS Growth | 145.50% | -56.76% | -44.35% | -40.70% | - | Upgrade
|
| Free Cash Flow | 693,870 | -41,570 | 177,094 | -113,063 | 137,640 | Upgrade
|
| Free Cash Flow Per Share | 6665.99 | -399.36 | 1701.34 | -1646.65 | 2113.91 | Upgrade
|
| Gross Margin | 21.91% | 13.63% | 11.44% | 5.07% | 34.98% | Upgrade
|
| Operating Margin | 15.76% | 7.63% | 10.69% | 4.04% | 28.38% | Upgrade
|
| Profit Margin | 6.87% | 2.85% | 5.70% | 1.70% | 10.89% | Upgrade
|
| Free Cash Flow Margin | 48.62% | -2.96% | 10.91% | -1.75% | 8.56% | Upgrade
|
| EBITDA | 505,943 | 400,013 | 395,793 | 420,265 | 610,308 | Upgrade
|
| EBITDA Margin | 35.45% | 28.52% | 24.39% | 6.51% | 37.94% | Upgrade
|
| D&A For EBITDA | 281,034 | 292,985 | 222,330 | 159,568 | 153,764 | Upgrade
|
| EBIT | 224,909 | 107,029 | 173,463 | 260,698 | 456,545 | Upgrade
|
| EBIT Margin | 15.76% | 7.63% | 10.69% | 4.04% | 28.38% | Upgrade
|
| Effective Tax Rate | 23.26% | 34.53% | 12.82% | 19.58% | 20.06% | Upgrade
|
| Revenue as Reported | 90,285 | 1,402,573 | 1,622,715 | 6,453,966 | 1,608,549 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.