HNX:WSS 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	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Interest and Dividend Income	3,950	3,547	3,988	3,055	4,966
Total Interest Expense	-	-	-	-	1,379
Net Interest Income	3,950	3,547	3,988	3,055	3,587
Brokerage Commission	691.94	542.3	909.62	2,563	1,491
Underwriting & Investment Banking Fee	9,399	1,224	2,425	3,191	522.09
Gain on Sale of Investments (Rev)	64,496	15,386	31,287	34,813	24,002
Other Revenue	390.2	242.33	4,460	6,288	3,362
Revenue	78,927	20,942	43,070	49,911	32,964
Revenue Growth (YoY)	276.89%	-51.38%	-13.71%	51.41%	38.93%
Cost of Services Provided	11,319	10,471	10,890	13,824	11,891
Total Operating Expenses	11,319	10,471	10,890	13,824	11,891
Operating Income	67,608	10,471	32,180	36,087	21,074
Currency Exchange Gains	1.04	1.35	0.84	-0.01	0.03
Other Non-Operating Income (Expenses)	421.44	85.49	-597.5	44.11	438.81
EBT Excluding Unusual Items	68,030	10,558	31,583	36,131	21,512
Gain (Loss) on Sale of Investments	-22,417	-41,992	-29,936	-27,095	-10,814
Pretax Income	45,614	-31,434	1,647	9,036	10,698
Net Income	45,614	-31,434	1,647	9,036	10,698
Net Income to Common	45,614	-31,434	1,647	9,036	10,698
Net Income Growth	-	-	-81.77%	-15.53%	-
Shares Outstanding (Basic)	50	50	50	-	-
Shares Outstanding (Diluted)	50	50	50	-	-
EPS (Basic)	906.83	-624.92	32.74	-	-
EPS (Diluted)	906.83	-624.92	32.74	-	-
Free Cash Flow	-80,686	63,975	20,415	-3,945	60,408
Free Cash Flow Per Share	-1604.10	1271.87	405.87	-	-
Operating Margin	85.66%	50.00%	74.72%	72.30%	63.93%
Profit Margin	57.79%	-150.10%	3.82%	18.10%	32.45%
Free Cash Flow Margin	-102.23%	305.49%	47.40%	-7.90%	183.25%
Revenue as Reported	-	-	-	49,611	34,047

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