Clever Group Corporation (HOSE:ADG)
Vietnam
· Delayed Price · Currency is VND 9,500.00
0.00 (0.00%)
At close: May 9, 2025
Clever Group Income Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '18 Dec 31, 2018 | Jan '18 Jan 1, 2018 | Jan '17 Jan 1, 2017 |
| Revenue | 464,130 | 464,186 | 411,871 | 335,125 | 246,545 | 212,041 |
| Revenue Growth (YoY) | 38.50% | 12.70% | 22.90% | 35.93% | 16.27% | - |
| Cost of Revenue | 393,396 | 391,629 | 333,786 | 293,908 | 205,770 | 192,313 |
| Gross Profit | 70,734 | 72,557 | 78,085 | 41,217 | 40,775 | 19,728 |
| Selling, General & Admin | 55,042 | 55,405 | 58,237 | 19,835 | 21,577 | 12,659 |
| Operating Expenses | 55,145 | 55,405 | 58,237 | 19,835 | 21,577 | 12,659 |
| Operating Income | 15,589 | 17,152 | 19,848 | 21,382 | 19,198 | 7,070 |
| Interest Expense | -1,831 | -1,642 | -3,795 | - | - | - |
| Interest & Investment Income | 12,312 | 13,113 | 15,405 | 4,868 | 950.3 | 7.93 |
| Earnings From Equity Investments | -112.14 | 143.37 | 31.51 | -1.25 | -8.61 | - |
| Currency Exchange Gain (Loss) | 168.36 | 245.13 | -160 | -180.57 | 453.21 | 33.47 |
| Other Non Operating Income (Expenses) | -852.91 | -1,403 | -1,109 | -393.14 | -160.06 | -575.67 |
| EBT Excluding Unusual Items | 25,274 | 27,609 | 30,221 | 25,676 | 20,433 | 6,535 |
| Gain (Loss) on Sale of Investments | -344.81 | -344.81 | - | - | -9.23 | -272.46 |
| Gain (Loss) on Sale of Assets | - | - | - | -190.28 | - | -414.44 |
| Pretax Income | 24,929 | 27,264 | 30,221 | 25,485 | 20,423 | 5,849 |
| Income Tax Expense | 6,232 | 6,234 | 7,978 | 5,378 | 4,538 | 1,299 |
| Earnings From Continuing Operations | 18,697 | 21,030 | 22,242 | 20,107 | 15,885 | 4,550 |
| Minority Interest in Earnings | -2,592 | -3,237 | -2,163 | -10.79 | 14.97 | - |
| Net Income | 16,105 | 17,793 | 20,079 | 20,096 | 15,900 | 4,550 |
| Net Income to Common | 16,105 | 17,793 | 20,079 | 20,096 | 15,900 | 4,550 |
| Net Income Growth | -19.86% | -11.39% | -0.08% | 26.39% | 249.47% | - |
| Shares Outstanding (Basic) | 21 | 21 | 21 | 5 | 4 | 1 |
| Shares Outstanding (Diluted) | 21 | 21 | 21 | 5 | 4 | 1 |
| Shares Change (YoY) | 290.80% | - | 290.80% | 42.74% | 478.78% | - |
| EPS (Basic) | 753.26 | 832.22 | 939.14 | 3673.23 | 4148.51 | 6870.68 |
| EPS (Diluted) | 753.04 | 832.00 | 939.00 | 3673.23 | 4148.51 | 6870.68 |
| EPS Growth | -79.50% | -11.39% | -74.44% | -11.46% | -39.62% | - |
| Free Cash Flow | -150,175 | -117,223 | 14,493 | -13,729 | 57,882 | 17,076 |
| Free Cash Flow Per Share | -7023.93 | -5482.69 | 677.88 | -2509.36 | 15102.19 | 25787.04 |
| Gross Margin | 15.24% | 15.63% | 18.96% | 12.30% | 16.54% | 9.30% |
| Operating Margin | 3.36% | 3.69% | 4.82% | 6.38% | 7.79% | 3.33% |
| Profit Margin | 3.47% | 3.83% | 4.88% | 6.00% | 6.45% | 2.15% |
| Free Cash Flow Margin | -32.36% | -25.25% | 3.52% | -4.10% | 23.48% | 8.05% |
| EBITDA | 17,230 | 18,787 | 21,753 | 22,551 | 20,039 | 8,285 |
| EBITDA Margin | 3.71% | 4.05% | 5.28% | 6.73% | 8.13% | 3.91% |
| D&A For EBITDA | 1,640 | 1,635 | 1,905 | 1,169 | 840.78 | 1,215 |
| EBIT | 15,589 | 17,152 | 19,848 | 21,382 | 19,198 | 7,070 |
| EBIT Margin | 3.36% | 3.69% | 4.82% | 6.38% | 7.79% | 3.33% |
| Effective Tax Rate | 25.00% | 22.86% | 26.40% | 21.10% | 22.22% | 22.21% |
| Revenue as Reported | 464,130 | 464,186 | 411,871 | 335,125 | 246,545 | 212,041 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.