Sao Thang Long Investment JSC (HNX:DST)
Vietnam · Delayed Price · Currency is VND 10,800
+100 (0.93%)
At close: Feb 13, 2026
HNX:DST 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 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 60,472 | 60,948 | 53,678 | 49,839 | 38,509 | 32,617 | |
Revenue Growth (YoY) | 3.74% | 13.54% | 7.70% | 29.42% | 18.06% | -23.51% |
Cost of Revenue | 59,269 | 59,651 | 51,098 | 47,191 | 37,118 | 30,202 |
Gross Profit | 1,203 | 1,297 | 2,580 | 2,649 | 1,391 | 2,415 |
Selling, General & Admin | 6,247 | 5,846 | 6,517 | 4,149 | 3,224 | 1,477 |
Operating Expenses | 6,247 | 5,846 | 6,517 | 4,149 | 3,224 | 1,477 |
Operating Income | -5,045 | -4,549 | -3,937 | -1,501 | -1,833 | 937.76 |
Interest Expense | -505.69 | -505.69 | -214.48 | - | -237.74 | -1,239 |
Interest & Investment Income | 745.33 | 745.33 | 1,208 | 5,327 | 8,602 | 5,651 |
Earnings From Equity Investments | -1,177 | -1,177 | 145.67 | 34.58 | - | 98.61 |
Other Non Operating Income (Expenses) | 1,874 | 2,118 | 625.18 | -241.98 | -122.27 | -1,715 |
EBT Excluding Unusual Items | -4,108 | -3,369 | -2,172 | 3,619 | 6,410 | 3,733 |
Gain (Loss) on Sale of Investments | 605.92 | 605.92 | 20,489 | 40,417 | 48,001 | 3.34 |
Gain (Loss) on Sale of Assets | -94.14 | -94.14 | -15,900 | - | - | - |
Other Unusual Items | 5,490 | 5,490 | -263.37 | - | - | - |
Pretax Income | 1,894 | 2,633 | 2,154 | 44,036 | 54,411 | 3,737 |
Income Tax Expense | 629.45 | 857.38 | 609.7 | 12,096 | 9,413 | - |
Earnings From Continuing Operations | 1,264 | 1,776 | 1,544 | 31,940 | 44,998 | 3,737 |
Minority Interest in Earnings | -0.16 | -0.16 | -0.16 | -0.6 | -0.26 | -30.46 |
Net Income | 1,264 | 1,776 | 1,544 | 31,939 | 44,998 | 3,706 |
Net Income to Common | 1,264 | 1,776 | 1,544 | 31,939 | 44,998 | 3,706 |
Net Income Growth | -92.78% | 15.03% | -95.17% | -29.02% | 1114.15% | - |
Shares Outstanding (Basic) | 30 | 32 | 32 | 32 | 32 | 32 |
Shares Outstanding (Diluted) | 30 | 32 | 32 | 32 | 32 | 32 |
Shares Change (YoY) | -6.60% | - | - | - | - | - |
EPS (Basic) | 42.01 | 55.12 | 47.92 | 991.32 | 1396.63 | 115.03 |
EPS (Diluted) | 42.01 | 55.12 | 47.92 | 991.32 | 1396.63 | 115.03 |
EPS Growth | -92.27% | 15.03% | -95.17% | -29.02% | 1114.15% | - |
Free Cash Flow | 39,635 | 39,796 | -29,174 | 100,850 | 26.02 | -95,760 |
Free Cash Flow Per Share | 1317.09 | 1235.18 | -905.50 | 3130.13 | 0.81 | -2972.18 |
Gross Margin | 1.99% | 2.13% | 4.81% | 5.31% | 3.61% | 7.40% |
Operating Margin | -8.34% | -7.46% | -7.33% | -3.01% | -4.76% | 2.88% |
Profit Margin | 2.09% | 2.91% | 2.88% | 64.09% | 116.85% | 11.36% |
Free Cash Flow Margin | 65.54% | 65.30% | -54.35% | 202.35% | 0.07% | -293.59% |
EBITDA | -4,808 | -4,381 | -3,787 | -1,406 | -1,734 | 1,085 |
EBITDA Margin | -7.95% | -7.19% | -7.05% | -2.82% | -4.50% | 3.33% |
D&A For EBITDA | 237.16 | 168.65 | 150.19 | 94.8 | 98.81 | 147.31 |
EBIT | -5,045 | -4,549 | -3,937 | -1,501 | -1,833 | 937.76 |
EBIT Margin | -8.34% | -7.46% | -7.33% | -3.01% | -4.76% | 2.88% |
Effective Tax Rate | 33.23% | 32.56% | 28.31% | 27.47% | 17.30% | - |
Revenue as Reported | 60,472 | 60,948 | 53,678 | 49,839 | 38,509 | 32,617 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.