HOSE:HSL 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 2017	FY 2016
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '17 Dec 31, 2017	Jan '17 Jan 1, 2017
Revenue	46,266	139,246	389,734	221,883	167,112
Revenue Growth (YoY)	-66.77%	-64.27%	75.65%	32.78%	-
Cost of Revenue	44,091	128,067	371,175	197,160	148,573
Gross Profit	2,176	11,179	18,559	24,723	18,539
Selling, General & Admin	4,470	4,518	4,756	1,320	791.34
Operating Expenses	4,470	4,518	4,756	1,320	791.34
Operating Income	-2,294	6,660	13,803	23,403	17,747
Interest Expense	-427.71	-1,159	-1,673	-	-221.79
Interest & Investment Income	6,123	2,440	865.55	277.19	3.63
Earnings From Equity Investments	-93.48	-23.81	880.93	-	-
Other Non Operating Income (Expenses)	-10,146	-10.38	-113.74	-1.12	-3.1
EBT Excluding Unusual Items	-6,838	7,907	13,763	23,679	17,526
Gain (Loss) on Sale of Investments	18,664	-522.03	-803.31	-	-
Pretax Income	11,826	7,385	12,960	23,679	17,526
Income Tax Expense	11,652	409.09	897.26	-	-
Earnings From Continuing Operations	173.41	6,976	12,062	23,679	17,526
Minority Interest in Earnings	-9.16	-218	-307.64	-	-
Net Income	164.24	6,758	11,755	23,679	17,526
Net Income to Common	164.24	6,758	11,755	23,679	17,526
Net Income Growth	-97.57%	-42.51%	-50.36%	35.11%	-
Shares Outstanding (Basic)	39	39	40	21	9
Shares Outstanding (Diluted)	39	39	40	21	9
Shares Change (YoY)	-	-3.18%	93.51%	120.49%	-
EPS (Basic)	4.26	175.23	295.10	1150.38	1877.37
EPS (Diluted)	4.26	175.23	295.10	1150.38	1877.37
EPS Growth	-97.57%	-40.62%	-74.35%	-38.72%	-
Free Cash Flow	-159,735	41,562	-1,200	6,102	-38,652
Free Cash Flow Per Share	-4141.71	1077.64	-30.13	296.45	-4140.33
Gross Margin	4.70%	8.03%	4.76%	11.14%	11.09%
Operating Margin	-4.96%	4.78%	3.54%	10.55%	10.62%
Profit Margin	0.36%	4.85%	3.02%	10.67%	10.49%
Free Cash Flow Margin	-345.25%	29.85%	-0.31%	2.75%	-23.13%
EBITDA	-842.73	12,031	19,159	26,180	19,385
EBITDA Margin	-1.82%	8.64%	4.92%	11.80%	11.60%
D&A For EBITDA	1,451	5,370	5,356	2,776	1,638
EBIT	-2,294	6,660	13,803	23,403	17,747
EBIT Margin	-4.96%	4.78%	3.54%	10.55%	10.62%
Effective Tax Rate	98.53%	5.54%	6.92%	-	-
Revenue as Reported	46,266	139,246	389,734	221,883	167,112

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