Sametel 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
Period Ending	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024
Revenue	31,138	98,495	177,761
Revenue Growth (YoY)	-68.39%	-44.59%	-
Cost of Revenue	33,609	84,537	165,323
Gross Profit	-2,471	13,958	12,438
Selling, General & Admin	11,039	7,106	9,740
Operating Expenses	11,039	7,106	9,740
Operating Income	-13,510	6,852	2,698
Interest Expense	-2,353	-3,170	-6,295
Interest & Investment Income	727.12	48.49	212.33
Other Non Operating Income (Expenses)	1,404	-504.73	323.84
EBT Excluding Unusual Items	-13,732	3,226	-3,060
Gain (Loss) on Sale of Investments	-2,510	-106.63	-
Gain (Loss) on Sale of Assets	9,205	-781.61	-
Other Unusual Items	965.9	-941.51	-7.54
Pretax Income	-6,072	1,396	-3,068
Income Tax Expense	-	319.42	234.01
Net Income	-6,072	1,077	-3,302
Net Income to Common	-6,072	1,077	-3,302
Shares Outstanding (Basic)	6	7	7
Shares Outstanding (Diluted)	6	7	7
Shares Change (YoY)	-12.83%	-	-
EPS (Basic)	-1061.72	164.12	-503.27
EPS (Diluted)	-1062.00	164.12	-503.27
Free Cash Flow	-58,853	27,935	10,150
Free Cash Flow Per Share	-10290.78	4257.86	1546.97
Dividend Per Share	-	416.667	-
Gross Margin	-7.93%	14.17%	7.00%
Operating Margin	-43.39%	6.96%	1.52%
Profit Margin	-19.50%	1.09%	-1.86%
Free Cash Flow Margin	-189.01%	28.36%	5.71%
EBITDA	-10,609	10,983	-
EBITDA Margin	-34.07%	11.15%	-
D&A For EBITDA	2,901	4,131	-
EBIT	-13,510	6,852	2,698
EBIT Margin	-43.39%	6.96%	1.52%
Effective Tax Rate	-	22.88%	-
Revenue as Reported	31,138	98,495	177,761

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.