MST Investment JSC (HNX:MST)
Vietnam · Delayed Price · Currency is VND 9,700.00
+200.00 (2.11%)
At close: Jul 24, 2026
MST Investment JSC 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 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| 1,672,455 | 1,508,971 | 1,273,891 | 1,207,223 | 343,899 | |
Revenue Growth (YoY) | 17.79% | 18.45% | 5.52% | 251.04% | - |
Cost of Revenue | 1,654,598 | 1,490,868 | 1,246,634 | 1,201,211 | 319,971 |
Gross Profit | 17,857 | 18,103 | 27,257 | 6,012 | 23,928 |
Selling, General & Admin | 8,924 | 6,162 | 4,861 | 31,880 | 3,913 |
Operating Expenses | 8,924 | 6,162 | 4,861 | 31,880 | 3,913 |
Operating Income | 8,933 | 11,940 | 22,396 | -25,868 | 20,015 |
Interest Expense | -69,941 | -29,559 | -18,807 | -22,884 | -28,606 |
Interest & Investment Income | 20,903 | 20,903 | 22,012 | 1,444 | 53,966 |
Other Non Operating Income (Expenses) | 22,685 | -27,711 | -32,239 | 137,439 | -304.9 |
EBT Excluding Unusual Items | -17,421 | -24,426 | -6,639 | 90,132 | 45,069 |
Gain (Loss) on Sale of Investments | 52,991 | 52,991 | 29,071 | - | - |
Pretax Income | 35,570 | 28,565 | 22,432 | 90,132 | 45,069 |
Income Tax Expense | 7,172 | 5,777 | 5,292 | 21,836 | 8,435 |
Net Income | 28,398 | 22,788 | 17,140 | 68,295 | 36,635 |
Net Income to Common | 28,398 | 22,788 | 17,140 | 68,295 | 36,635 |
Net Income Growth | 33.85% | 32.96% | -74.90% | 86.42% | - |
Shares Outstanding (Basic) | 82 | 81 | 84 | 79 | 84 |
Shares Outstanding (Diluted) | 82 | 81 | 84 | 79 | 84 |
Shares Change (YoY) | -15.48% | -2.96% | 6.31% | -6.37% | - |
EPS (Basic) | 344.94 | 280.89 | 205.01 | 868.46 | 436.18 |
EPS (Diluted) | 344.94 | 280.89 | 205.01 | 868.46 | 436.18 |
EPS Growth | 58.37% | 37.02% | -76.39% | 99.10% | - |
Free Cash Flow | -491,650 | 357,633 | -163,542 | 54,393 | 181,522 |
Free Cash Flow Per Share | -5971.87 | 4408.28 | -1956.13 | 691.68 | 2161.24 |
Gross Margin | 1.07% | 1.20% | 2.14% | 0.50% | 6.96% |
Operating Margin | 0.53% | 0.79% | 1.76% | -2.14% | 5.82% |
Profit Margin | 1.70% | 1.51% | 1.34% | 5.66% | 10.65% |
Free Cash Flow Margin | -29.40% | 23.70% | -12.84% | 4.51% | 52.78% |
EBITDA | 9,102 | 12,109 | 22,564 | -25,374 | 20,534 |
EBITDA Margin | 0.54% | 0.80% | 1.77% | -2.10% | 5.97% |
D&A For EBITDA | 168.7 | 168.7 | 168.7 | 493.95 | 519.4 |
EBIT | 8,933 | 11,940 | 22,396 | -25,868 | 20,015 |
EBIT Margin | 0.53% | 0.79% | 1.76% | -2.14% | 5.82% |
Effective Tax Rate | 20.16% | 20.22% | 23.59% | 24.23% | 18.71% |
Revenue as Reported | 1,672,455 | 1,508,971 | 1,273,891 | 1,207,223 | 343,899 |