Watchlist Manager

Watchlist

Price: 10 200 VND 3.03% Market Closed

Market Cap: ₫66.9B

S	Sametel Corp VN:SMT	VN
	ESAB India Ltd NSE:ESABINDIA	IN
O	Oasis Crescent Property Fund JSE:OAS	ZA
	American Axle & Manufacturing Holdings Inc NYSE:AXL	US
	Harvey Norman Holdings Ltd ASX:HVN	AU
	Zentalis Pharmaceuticals Inc NASDAQ:ZNTL	US

Income Statement

Currency: VND

	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	21	62	49	78	177	335	427	547	598	502	467	396	304	429	549	744	832	822	903	1 088	1 543	1 894	2 083	2 166	1 975	1 875	1 812	2 034	2 653	3 082	3 519	3 703	3 511	3 308	3 248	3 194	3 153	3 677	3 722	3 850	4 123	4 179	4 492	4 512	4 066	3 039	2 740	2 793	3 233	4 098	4 488	5 366	6 011	6 632	6 992	6 732	6 467	6 156	5 675	4 996	4 122	3 170	0	0	0	0
Revenue	34 065 N/A	38 375 +13%	44 265 +15%	43 977 -1%	45 542 +4%	46 131 +1%	46 192 +0%	50 423 +9%	49 417 -2%	47 943 -3%	47 851 0%	50 180 +5%	60 273 +20%	65 407 +9%	71 783 +10%	75 174 +5%	79 306 +5%	87 445 +10%	106 998 +22%	128 889 +20%	148 992 +16%	172 755 +16%	175 958 +2%	192 207 +9%	203 720 +6%	237 297 +16%	261 112 +10%	259 335 -1%	284 613 +10%	276 071 -3%	287 256 +4%	323 161 +12%	322 097 0%	310 863 -3%	311 301 +0%	307 444 -1%	340 564 +11%	387 030 +14%	426 090 +10%	493 733 +16%	459 159 -7%	770 206 +68%	694 004 -10%	594 017 -14%	230 808 -61%	242 387 +5%	253 323 +5%	285 651 +13%	356 186 +25%	530 748 +49%	532 328 +0%	490 301 -8%	400 362 -18%	482 013 +20%	492 125 +2%	517 600 +5%	340 106 -34%	281 865 -17%	297 497 +6%	273 353 -8%	177 761 -35%	200 628 +13%	148 598 -26%	106 340 -28%	98 495 -7%	83 265 -15%	60 818 -27%	60 436 -1%	31 138 -48%
Gross Profit
Cost of Revenue	(28 055)	(31 174)	(35 572)	(34 367)	(34 547)	(35 756)	(33 653)	(36 789)	(35 193)	(33 431)	(35 149)	(37 662)	(46 190)	(50 033)	(53 742)	(55 545)	(57 717)	(63 614)	(78 909)	(95 711)	(111 381)	(130 025)	(132 602)	(143 742)	(150 566)	(174 936)	(194 393)	(193 176)	(215 195)	(209 385)	(221 012)	(253 352)	(254 687)	(245 808)	(240 992)	(234 183)	(257 818)	(301 840)	(340 089)	(402 474)	(376 209)	(635 392)	(577 546)	(493 399)	(189 377)	(197 630)	(201 320)	(232 302)	(306 193)	(452 078)	(454 164)	(416 681)	(359 887)	(437 173)	(450 088)	(480 548)	(310 925)	(261 472)	(278 952)	(252 693)	(165 323)	(183 041)	(133 957)	(94 223)	(84 537)	(70 468)	(57 535)	(57 809)	(33 609)
Gross Profit	6 010 N/A	7 201 +20%	8 693 +21%	9 610 +11%	10 995 +14%	10 374 -6%	12 538 +21%	13 632 +9%	14 224 +4%	14 511 +2%	12 701 -12%	12 518 -1%	14 083 +13%	15 375 +9%	18 042 +17%	19 630 +9%	21 590 +10%	23 830 +10%	28 088 +18%	33 177 +18%	37 611 +13%	42 728 +14%	43 354 +1%	48 463 +12%	53 153 +10%	62 361 +17%	66 719 +7%	66 159 -1%	69 419 +5%	66 686 -4%	66 244 -1%	69 810 +5%	67 409 -3%	65 057 -3%	70 312 +8%	73 264 +4%	82 746 +13%	85 191 +3%	86 000 +1%	91 257 +6%	82 950 -9%	134 814 +63%	116 458 -14%	100 618 -14%	41 432 -59%	44 756 +8%	52 003 +16%	53 349 +3%	49 993 -6%	78 670 +57%	78 165 -1%	73 620 -6%	40 475 -45%	44 840 +11%	42 037 -6%	37 053 -12%	29 181 -21%	20 392 -30%	18 546 -9%	20 661 +11%	12 438 -40%	17 587 +41%	14 641 -17%	12 116 -17%	13 958 +15%	12 796 -8%	3 283 -74%	2 627 -20%	(2 471) N/A
Operating Income
Operating Expenses	(3 608)	(4 250)	(5 402)	(6 056)	(6 749)	(6 640)	(7 915)	(8 676)	(9 162)	(9 485)	(9 140)	(10 008)	(10 939)	(13 763)	(15 399)	(15 761)	(15 729)	(16 965)	(19 753)	(23 846)	(27 591)	(32 071)	(32 876)	(36 299)	(39 486)	(45 188)	(48 463)	(48 431)	(51 242)	(50 156)	(49 212)	(52 301)	(50 353)	(49 668)	(55 825)	(59 129)	(66 645)	(67 210)	(67 958)	(71 706)	(65 697)	(114 389)	(107 135)	(94 521)	(46 003)	(46 559)	(45 711)	(46 446)	(43 459)	(70 140)	(71 420)	(67 900)	(34 263)	(35 599)	(36 125)	(37 183)	(38 282)	(31 497)	(25 662)	(20 106)	(9 740)	(11 478)	(14 030)	(14 855)	(7 106)	(13 163)	(7 298)	(12 110)	(11 351)
Selling, General & Administrative	(3 608)	(4 264)	(5 398)	(6 050)	(6 749)	(6 648)	(7 872)	(8 632)	(9 161)	(9 474)	(9 179)	(9 498)	(10 939)	(11 944)	(13 580)	(14 468)	(15 729)	(16 964)	(19 752)	(23 868)	(27 590)	(32 035)	(32 780)	(36 203)	(39 242)	(44 904)	(47 853)	(47 574)	(50 372)	(49 333)	(48 658)	(51 912)	(49 360)	(49 059)	(55 183)	(58 502)	(65 544)	(66 891)	(67 695)	(71 301)	(64 544)	(112 932)	(105 581)	(93 128)	(45 073)	(46 268)	(45 529)	(46 160)	(41 990)	(67 949)	(69 189)	(65 801)	(32 980)	(35 444)	(34 100)	(34 897)	(33 733)	(27 427)	(23 522)	(18 245)	(9 501)	(11 478)	(14 030)	(14 394)	(6 634)	(12 697)	(6 832)	(12 105)	(10 699)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(572)	0	0	0	(605)	0	0	0	(504)	0	0	0	(611)	0	0	0	(614)	0	0	0	(630)	0	0	0	(426)	0	0	0	(238)	0	0	(461)	(472)	0	0	0	(341)
Other Operating Expenses	0	16	(4)	(6)	0	8	(44)	(44)	0	(11)	39	(511)	0	(1 821)	(1 821)	(1 294)	0	0	0	22	0	(36)	(96)	(96)	(243)	(284)	(610)	(857)	(870)	(822)	(556)	(390)	(421)	(610)	(642)	(627)	(497)	(321)	(263)	(405)	(649)	(1 457)	(1 554)	(1 393)	(319)	(291)	(182)	(286)	(855)	(2 191)	(2 232)	(2 099)	(654)	(154)	(2 024)	(2 286)	(4 123)	(4 070)	(2 140)	(1 861)	0	0	0	0	0	(466)	(466)	(5)	(312)
Operating Income	2 402 N/A	2 952 +23%	3 292 +12%	3 554 +8%	4 246 +19%	3 735 -12%	4 624 +24%	4 958 +7%	5 062 +2%	5 027 -1%	3 561 -29%	2 509 -30%	3 144 +25%	1 610 -49%	2 643 +64%	3 869 +46%	5 861 +51%	6 867 +17%	8 336 +21%	9 332 +12%	10 020 +7%	10 659 +6%	10 480 -2%	12 166 +16%	13 668 +12%	17 174 +26%	18 257 +6%	17 730 -3%	18 177 +3%	16 532 -9%	17 033 +3%	17 509 +3%	17 057 -3%	15 387 -10%	14 486 -6%	14 133 -2%	16 101 +14%	17 980 +12%	18 041 +0%	19 551 +8%	17 253 -12%	20 425 +18%	9 323 -54%	6 098 -35%	(4 571) N/A	(1 803) +61%	6 292 N/A	6 903 +10%	6 534 -5%	8 529 +31%	6 744 -21%	5 720 -15%	6 211 +9%	9 242 +49%	5 912 -36%	(131) N/A	(9 101) -6 873%	(11 105) -22%	(7 116) +36%	554 N/A	2 698 +387%	6 110 +126%	611 -90%	(2 739) N/A	6 852 N/A	(367) N/A	(4 014) -994%	(9 484) -136%	(13 822) -46%
Pre-Tax Income
Interest Income Expense	49	0	0	(21)	(44)	(35)	(64)	(200)	(460)	(491)	(618)	(652)	(2 312)	(521)	(459)	(346)	(483)	(612)	(863)	(990)	(968)	(1 033)	(1 143)	(1 570)	(1 857)	(2 013)	(2 069)	(1 808)	(1 635)	(1 630)	(1 829)	(2 498)	(2 984)	(3 418)	(3 638)	(3 440)	(3 242)	(3 192)	(3 149)	(3 121)	(3 637)	(6 114)	(6 239)	(6 515)	(4 135)	(4 462)	(4 399)	(3 952)	(2 896)	(5 245)	(5 306)	(5 692)	(3 832)	(4 222)	(5 075)	(5 678)	(6 176)	(6 540)	(7 839)	(7 625)	(6 082)	(7 007)	(4 945)	(4 117)	(3 228)	(2 759)	(2 022)	(1 833)	(2 259)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(29)	0	0	0	2	0	(199)	(390)	(216)	(222)	(37)	(55)	(143)	(102)	(86)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4 523)	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	185	0	0	0	36	0	0	0	0	445	445	445	525	80	291	291	214	425	354	441	341	0	346	261	61	214	63	0	50	0	236	0	20 583	0	0	0	290	0	0	0	(782)	0	0	90 481	9 205
Total Other Income	8	8	9	4	0	0	5	10	17	17	14	3	(8)	97	209	217	212	(27)	(141)	(130)	(139)	(4)	(92)	(105)	(88)	95	(138)	(138)	(584)	(514)	(193)	(196)	13	(182)	(152)	(22)	150	210	182	54	104	107	104	104	0	341	0	0	94	94	105	165	(0)	(127)	(72)	166	(170)	15 655	14 523	14 500	26	(221)	1 162	(235)	(1 446)	(2 658)	(2 556)	(29 354)	803
Pre-Tax Income	2 458 N/A	2 960 +20%	3 301 +12%	3 537 +7%	4 202 +19%	3 700 -12%	4 565 +23%	4 768 +4%	4 619 -3%	4 553 -1%	2 958 -35%	1 861 -37%	825 -56%	1 187 +44%	2 393 +102%	3 740 +56%	5 590 +49%	6 227 +11%	7 331 +18%	8 211 +12%	8 913 +9%	9 621 +8%	9 245 -4%	10 491 +13%	11 907 +13%	15 228 +28%	16 050 +5%	15 784 -2%	15 994 +1%	14 388 -10%	15 009 +4%	14 616 -3%	13 696 -6%	12 016 -12%	10 919 -9%	11 079 +1%	13 478 +22%	14 935 +11%	15 264 +2%	16 689 +9%	13 933 -17%	14 842 +7%	3 541 -76%	126 -96%	(8 364) N/A	(5 924) +29%	2 238 N/A	3 212 +44%	3 794 +18%	3 592 -5%	1 605 -55%	193 -88%	2 429 +1 159%	4 893 +101%	1 003 -80%	(5 643) N/A	612 N/A	(1 989) N/A	(433) +78%	7 429 N/A	(3 068) N/A	(1 119) +64%	(3 172) -183%	(7 090) -124%	1 396 N/A	(5 784) N/A	(8 593) -49%	49 810 N/A	(6 072) N/A
Net Income
Tax Provision	0	0	0	0	0	(13)	(211)	(324)	(376)	(363)	(230)	(125)	(62)	(91)	(126)	(195)	(310)	(576)	(714)	(821)	(921)	(761)	(736)	(828)	(947)	(1 214)	(1 910)	(1 763)	(1 653)	(1 482)	(825)	(808)	(749)	(706)	(723)	(873)	(1 146)	(1 380)	(1 324)	(1 489)	(1 323)	0	(1 750)	(1 323)	(249)	(249)	(249)	(249)	0	0	0	0	(218)	(241)	(241)	(241)	(51)	(29)	(29)	(29)	(234)	0	(385)	(385)	(201)	(1 125)	(962)	(11 829)	0
Income from Continuing Operations	2 458	2 960	3 301	3 537	4 202	3 686	4 353	4 443	4 243	4 190	2 728	1 736	762	1 095	2 266	3 544	5 280	5 651	6 617	7 390	7 992	8 860	8 509	9 663	10 960	14 014	14 140	14 021	14 341	12 907	14 186	13 810	12 947	11 311	10 196	10 206	12 332	13 556	13 941	15 201	12 610	12 879	1 791	(1 197)	(8 614)	(6 173)	1 989	2 963	3 794	3 592	1 605	193	2 211	4 652	762	(5 883)	560	(2 018)	(461)	7 401	(3 302)	(1 341)	(3 557)	(7 476)	1 195	(6 909)	(9 555)	37 981	(6 072)
Net Income (Common)	2 458 N/A	2 960 +20%	3 301 +12%	3 537 +7%	4 202 +19%	3 686 -12%	4 353 +18%	4 443 +2%	4 243 -5%	4 190 -1%	2 728 -35%	1 736 -36%	762 -56%	1 095 +44%	2 266 +107%	3 544 +56%	5 280 +49%	5 651 +7%	6 617 +17%	7 390 +12%	7 992 +8%	8 860 +11%	8 509 -4%	9 663 +14%	7 699 -20%	10 754 +40%	10 880 +1%	10 761 -1%	14 341 +33%	12 907 -10%	14 186 +10%	13 810 -3%	9 301 -33%	7 665 -18%	6 550 -15%	6 560 +0%	12 332 +88%	13 556 +10%	13 941 +3%	15 201 +9%	7 874 -48%	8 267 +5%	(2 821) N/A	(5 809) -106%	(8 614) -48%	(6 173) +28%	1 928 N/A	2 902 +51%	3 294 +13%	3 031 -8%	1 105 -64%	(307) N/A	2 211 N/A	4 652 +110%	762 -84%	(5 883) N/A	560 N/A	(2 018) N/A	(461) +77%	7 401 N/A	(3 302) N/A	(1 341) +59%	(3 557) -165%	(7 476) -110%	1 195 N/A	(6 909) N/A	(9 555) -38%	37 981 N/A	(6 072) N/A
EPS (Diluted)	614.5 N/A	740 +20%	825.25 +12%	884.25 +7%	1 050.5 +19%	921.5 -12%	1 088.25 +18%	1 110.75 +2%	1 060.75 -5%	1 047.5 -1%	682 -35%	434 -36%	190.5 -56%	273.75 +44%	566.5 +107%	886 +56%	1 320 +49%	1 412.75 +7%	1 654.25 +17%	1 847.5 +12%	1 998 +8%	2 215 +11%	2 127.25 -4%	2 415.75 +14%	1 924.75 -20%	2 150.8 +12%	2 176 +1%	2 152.19 -1%	2 968.44 +38%	2 581.4 -13%	2 837.2 +10%	3 452.5 +22%	2 026.56 -41%	1 533 -24%	1 310 -15%	1 312 +0%	2 255.57 +72%	2 711.2 +20%	2 788.2 +3%	3 040.2 +9%	1 440.2 -53%	1 511.97 +5%	-516.05 N/A	-1 062.51 -106%	-1 575.48 -48%	-1 129.02 +28%	352.72 N/A	531.43 +51%	602.4 +13%	554.38 -8%	202.16 -64%	-56.02 N/A	404.37 N/A	918.31 +127%	129.85 -86%	-1 075.87 N/A	85.42 N/A	-251.92 N/A	-84.36 +67%	1 354.45 N/A	-503.27 N/A	-467.37 +7%	-650.58 -39%	-1 367.28 -110%	182.16 N/A	-1 053.05 N/A	-1 456.33 -38%	6 946.81 N/A	-1 061.72 N/A

Income Statement Balance Sheet Cash Flow Statement

Sametel Corp
VN:SMT

Income Statement

Earnings Waterfall
Sametel Corp

Income Statement
Sametel Corp

See Also

Company

Help

Tools

Stocks

Sametel Corp VN:SMT

Income Statement

Earnings Waterfall Sametel Corp

Income Statement Sametel Corp

See Also

Company

Help

Tools

Stocks

Sametel Corp
VN:SMT

Earnings Waterfall
Sametel Corp

Income Statement
Sametel Corp