HNX:STC 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 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	398,268	490,317	503,307	520,514	487,638
Revenue Growth (YoY)	-18.77%	-2.58%	-3.31%	6.74%	18.98%
Cost of Revenue	332,113	399,949	409,382	407,608	376,583
Gross Profit	66,155	90,368	93,925	112,905	111,055
Selling, General & Admin	55,968	75,308	79,032	92,812	93,668
Operating Expenses	55,968	75,308	79,032	92,812	93,668
Operating Income	10,187	15,060	14,893	20,093	17,387
Interest Expense	-51.45	-519.39	-323.13	-241.83	-19.49
Interest & Investment Income	1,343	853.54	1,071	649.33	1,162
Currency Exchange Gain (Loss)	-	0.39	0.22	-	-
Other Non Operating Income (Expenses)	596.54	1,592	2,000	764.6	997.56
EBT Excluding Unusual Items	12,075	16,987	17,641	21,265	19,527
Gain (Loss) on Sale of Assets	-	14.73	98.32	-	-
Pretax Income	12,075	17,001	17,740	21,265	19,527
Income Tax Expense	1,405	2,139	2,261	2,246	2,011
Earnings From Continuing Operations	10,669	14,862	15,478	19,019	17,516
Minority Interest in Earnings	-52.31	-546.56	-563.09	-355.89	-427.84
Net Income	10,617	14,316	14,915	18,663	17,088
Preferred Dividends & Other Adjustments	-	4,121	4,351	-	-
Net Income to Common	10,617	10,195	10,564	18,663	17,088
Net Income Growth	-25.84%	-4.02%	-20.08%	9.22%	10.48%
Shares Outstanding (Basic)	8	6	6	8	8
Shares Outstanding (Diluted)	8	6	6	8	8
Shares Change (YoY)	41.65%	-	-25.23%	-0.00%	0.10%
EPS (Basic)	1323.00	1799.42	1864.64	2463.00	2255.00
EPS (Diluted)	1323.00	1799.00	1864.64	2463.00	2255.00
EPS Growth	-26.46%	-3.52%	-24.29%	9.22%	10.38%
Free Cash Flow	2,960	26,672	11,575	-36,280	32,932
Free Cash Flow Per Share	368.80	4707.80	2043.02	-4787.86	4345.84
Gross Margin	16.61%	18.43%	18.66%	21.69%	22.77%
Operating Margin	2.56%	3.07%	2.96%	3.86%	3.57%
Profit Margin	2.67%	2.08%	2.10%	3.59%	3.50%
Free Cash Flow Margin	0.74%	5.44%	2.30%	-6.97%	6.75%
EBITDA	13,202	18,278	18,280	24,058	21,132
EBITDA Margin	3.31%	3.73%	3.63%	4.62%	4.33%
D&A For EBITDA	3,015	3,218	3,387	3,964	3,745
EBIT	10,187	15,060	14,893	20,093	17,387
EBIT Margin	2.56%	3.07%	2.96%	3.86%	3.57%
Effective Tax Rate	11.64%	12.58%	12.75%	10.56%	10.30%
Revenue as Reported	398,268	490,317	503,307	520,514	487,638

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