Sametel Corporation (HNX:SMT)
Vietnam · Delayed Price · Currency is VND 8,900.00
-200.00 (-2.20%)
At close: Jun 5, 2026
Sametel 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 |
|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Jan '24 Jan 1, 2024 |
| 25,090 | 31,138 | 98,495 | 177,761 | |
Revenue Growth (YoY) | -69.87% | -68.39% | -44.59% | - |
Cost of Revenue | 27,913 | 33,609 | 84,537 | 165,323 |
Gross Profit | -2,823 | -2,471 | 13,958 | 12,438 |
Selling, General & Admin | 10,831 | 11,039 | 7,106 | 9,740 |
Operating Expenses | 10,824 | 11,039 | 7,106 | 9,740 |
Operating Income | -13,647 | -13,510 | 6,852 | 2,698 |
Interest Expense | -2,021 | -2,353 | -3,170 | -6,295 |
Interest & Investment Income | 727.53 | 727.12 | 48.49 | 212.33 |
Other Non Operating Income (Expenses) | 101.14 | 1,404 | -504.73 | 323.84 |
EBT Excluding Unusual Items | -14,839 | -13,732 | 3,226 | -3,060 |
Gain (Loss) on Sale of Investments | -851.62 | -2,510 | -106.63 | - |
Gain (Loss) on Sale of Assets | 69,355 | 9,205 | -781.61 | - |
Other Unusual Items | -1,688 | 965.9 | -941.51 | -7.54 |
Pretax Income | 51,977 | -6,072 | 1,396 | -3,068 |
Income Tax Expense | 10,616 | - | 319.42 | 234.01 |
Net Income | 41,360 | -6,072 | 1,077 | -3,302 |
Net Income to Common | 41,360 | -6,072 | 1,077 | -3,302 |
Shares Outstanding (Basic) | 6 | 6 | 7 | 7 |
Shares Outstanding (Diluted) | 6 | 6 | 7 | 7 |
Shares Change (YoY) | -12.83% | -12.83% | - | - |
EPS (Basic) | 7232.11 | -1061.72 | 164.12 | -503.27 |
EPS (Diluted) | 7231.75 | -1062.00 | 164.12 | -503.27 |
Free Cash Flow | -78,870 | -58,853 | 27,935 | 10,150 |
Free Cash Flow Per Share | -13790.92 | -10290.78 | 4257.86 | 1546.97 |
Dividend Per Share | - | - | 416.667 | - |
Gross Margin | -11.25% | -7.93% | 14.17% | 7.00% |
Operating Margin | -54.39% | -43.39% | 6.96% | 1.52% |
Profit Margin | 164.85% | -19.50% | 1.09% | -1.86% |
Free Cash Flow Margin | -314.35% | -189.01% | 28.36% | 5.71% |
EBITDA | -10,851 | -10,609 | 10,983 | - |
EBITDA Margin | -43.25% | -34.07% | 11.15% | - |
D&A For EBITDA | 2,795 | 2,901 | 4,131 | - |
EBIT | -13,647 | -13,510 | 6,852 | 2,698 |
EBIT Margin | -54.39% | -43.39% | 6.96% | 1.52% |
Effective Tax Rate | 20.42% | - | 22.88% | - |
Revenue as Reported | 25,090 | 31,138 | 98,495 | 177,761 |