HNX:QST 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 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	188,114	202,083	185,105	161,196	137,037
Revenue Growth (YoY)	-6.91%	9.17%	14.83%	17.63%	22.96%
Cost of Revenue	150,286	168,461	153,601	135,477	115,870
Gross Profit	37,828	33,622	31,503	25,719	21,168
Selling, General & Admin	22,841	20,064	18,547	15,168	13,526
Operating Expenses	22,841	20,064	18,547	15,168	13,526
Operating Income	14,987	13,558	12,957	10,551	7,641
Interest Expense	-1,966	-2,629	-2,840	-1,412	-1,674
Interest & Investment Income	16.18	7.56	7.5	133.41	23.25
Other Non Operating Income (Expenses)	408.23	411.39	532.43	503.19	529.68
EBT Excluding Unusual Items	13,445	11,348	10,656	9,775	6,520
Gain (Loss) on Sale of Assets	-	-	45.45	-	-
Pretax Income	13,445	11,348	10,702	9,775	6,520
Income Tax Expense	1,452	1,243	1,079	982.65	701.08
Net Income	11,993	10,106	9,623	8,792	5,819
Preferred Dividends & Other Adjustments	1,100	1,005	981.13	-	-
Net Income to Common	10,893	9,100	8,641	8,792	5,819
Net Income Growth	18.67%	5.02%	9.44%	51.10%	54.09%
Shares Outstanding (Basic)	3	3	3	4	3
Shares Outstanding (Diluted)	3	3	3	4	3
Shares Change (YoY)	-	-	-12.04%	13.69%	100.00%
EPS (Basic)	3361.92	2808.72	2667.10	2387.00	1796.00
EPS (Diluted)	3361.92	2808.72	2667.00	2387.00	1796.00
EPS Growth	19.70%	5.31%	11.73%	32.91%	-22.95%
Free Cash Flow	12,041	4,462	2,153	1,090	-5,557
Free Cash Flow Per Share	3716.41	1377.02	664.54	295.83	-1715.02
Dividend Per Share	-	2000.000	-	1800.000	-
Gross Margin	20.11%	16.64%	17.02%	15.96%	15.45%
Operating Margin	7.97%	6.71%	7.00%	6.54%	5.58%
Profit Margin	5.79%	4.50%	4.67%	5.45%	4.25%
Free Cash Flow Margin	6.40%	2.21%	1.16%	0.68%	-4.06%
EBITDA	19,471	17,084	16,014	-	-
EBITDA Margin	10.35%	8.45%	8.65%	-	-
D&A For EBITDA	4,485	3,526	3,057	-	-
EBIT	14,987	13,558	12,957	10,551	7,641
EBIT Margin	7.97%	6.71%	7.00%	6.54%	5.58%
Effective Tax Rate	10.80%	10.95%	10.08%	10.05%	10.75%
Revenue as Reported	188,114	202,083	185,105	161,196	137,037

Source: S&P Global Market Intelligence. Standard template. Financial Sources.