Skip to main content
logo
DS3 JSC (HNX:DS3)
Vietnam flag Vietnam · Delayed Price · Currency is VND
6,400.00
+100.00 (1.59%)
At close: Dec 3, 2025

DS3 JSC Income Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '25 Dec '24 Dec '23 Dec '22 Dec '21
Revenue
82,30951,24329,6443,72742,563
Revenue Growth (YoY)
59.73%72.86%695.43%-91.24%-
Cost of Revenue
55,11136,62829,7084,92527,411
Gross Profit
27,19814,615-64.74-1,19915,152
Selling, General & Admin
5,9854,2494,08132,8249,731
Operating Expenses
5,9854,2494,08132,8249,731
Operating Income
21,21310,366-4,145-34,0225,421
Interest Expense
-3,250-1,678-1,150-208.98-653.1
Interest & Investment Income
4.052.976,1812.382,274
Other Non Operating Income (Expenses)
-1,271135.41801.55-2,1062,133
EBT Excluding Unusual Items
16,6968,8271,687-36,3359,175
Gain (Loss) on Sale of Investments
--1,141--
Pretax Income
16,6968,8272,829-36,3359,175
Income Tax Expense
----1,472
Net Income
16,6968,8272,829-36,3357,703
Net Income to Common
16,6968,8272,829-36,3357,703
Net Income Growth
15.48%212.04%---
Shares Outstanding (Basic)
1111111111
Shares Outstanding (Diluted)
1111111111
Shares Change (YoY)
---0.01%-4.55%-
EPS (Basic)
1564.79827.26265.12-3405.00689.00
EPS (Diluted)
1564.53827.00265.00-3405.00689.00
EPS Growth
15.47%212.08%---
Free Cash Flow
-1,343-25,776-27,960-5,7529,757
Free Cash Flow Per Share
-125.90-2415.79-2620.46-538.99872.68
Gross Margin
33.04%28.52%-0.22%-32.16%35.60%
Operating Margin
25.77%20.23%-13.98%-912.93%12.74%
Profit Margin
20.28%17.22%9.54%-974.98%18.10%
Free Cash Flow Margin
-1.63%-50.30%-94.32%-154.33%22.92%
EBITDA
24,72811,914-3,186--
EBITDA Margin
30.04%23.25%-10.75%--
D&A For EBITDA
3,5151,548959.68--
EBIT
21,21310,366-4,145-34,0225,421
EBIT Margin
25.77%20.23%-13.98%-12.74%
Effective Tax Rate
----16.04%
Revenue as Reported
82,30951,24329,6443,72742,563
Source: S&P Global Market Intelligence. Standard template. Financial Sources.