Total Assets
158 bn VND
2021–2025
Revenue
179 bn VND
2021–2025
Net Profit
-3 bn VND
2021–2025
Equity
68 bn VND
2021–2025
YOY GROWTH 2023 vs 2022
-13.7%
Assets Growth (%)
-4.6%
Equity Growth (%)
-47.4%
Revenue Growth (%)
-47.7%
Net Revenue Growth (%)
-689.2%
Net Profit Growth (%)
F
12/100
FINANCIAL HEALTH
profitability: 0/25
leverage: 12/25
margin: 0/25
growth: 0/25
ANALYST CONSENSUS
Aggregates use stored analyst metadata from configured sources (e.g. fireant.vn); coverage is not comprehensive for all listed names. Each row includes source and URL.
OPINIONS (730D)
0
WITH TARGET
0
MEAN TARGET
—
MEDIAN TARGET
—
TARGET RANGE
—
REPORTS IN WINDOW
| Date | Firm | Rating | Target | Vs Mean | Source |
|---|---|---|---|---|---|
| No analyst rows stored yet for this ticker. Run ingestion or try again later. | |||||
JSON: /api/analyst/SMT
KEY RATIOS (2023)
-4.84
ROE (%)
Net Profit After Tax / Owner's Equity × 100
-2.09
ROA (%)
Net Profit After Tax / Total Assets × 100
6.95
Gross Margin (%)
Gross Profit / Revenue × 100
-1.85
Net Margin (%)
Net Profit After Tax / Revenue × 100
1.32
Debt/Equity
Total Liabilities / Owner's Equity
2.32
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
-1.85
DuPont: Net Margin (%)
1.13
DuPont: Asset Turnover
2.32
DuPont: Eq. Multiplier
-4.84
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for SMT in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 32 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CURRENT ASSETS (Bn. VND) | 83.6 | 75.5 | 106.4 | 126.1 | 196.9 | 130.4 | 180.4 | 182.9 | 165.2 | 153.8 | 122.9 | 97.0 | 78.3 |
| Cash and cash equivalents (Bn. VND) | 13.4 | 5.4 | 8.5 | 9.6 | 9.1 | 37.1 | 5.1 | 7.3 | 25.8 | 12.7 | 15.2 | 5.4 | 12.2 |
| Short-term investments (Bn. VND) | 42.6 | 0 | 0.26 | 0.40 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts receivable (Bn. VND) | 20.5 | 64.8 | 70.2 | 62.6 | 128.6 | 40.8 | 87.0 | 71.7 | 78.7 | 78.6 | 72.6 | 46.8 | 34.7 |
| Net Inventories | 0 | 5.1 | 27.1 | 52.8 | 55.8 | 52.2 | 87.6 | 102.9 | 59.9 | 61.7 | 34.1 | 41.5 | 29.9 |
| Other current assets | 7.1 | 0.18 | 0.35 | 0.69 | 1.6 | 0.24 | 0.65 | 1.0 | 0.90 | 0.82 | 0.94 | 3.3 | 1.5 |
| LONG-TERM ASSETS (Bn. VND) | 72.0 | 42.1 | 51.6 | 57.1 | 56.4 | 62.0 | 33.2 | 31.3 | 34.9 | 32.2 | 23.2 | 18.3 | 13.7 |
| Fixed assets (Bn. VND) | 32.2 | 41.3 | 50.4 | 55.2 | 52.7 | 36.4 | 27.2 | 29.5 | 32.8 | 24.8 | 21.3 | 16.3 | 12.2 |
| Long-term investments (Bn. VND) | 6.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other non-current assets | 3.2 | 0.46 | 0.63 | 0.44 | 1.3 | 1.9 | 2.3 | 1.3 | 1.8 | 0.43 | 1.2 | 1.9 | 1.5 |
| TOTAL ASSETS (Bn. VND) | 155.6 | 117.6 | 158.1 | 183.2 | 253.3 | 192.4 | 213.6 | 214.2 | 200.1 | 186.0 | 146.0 | 115.3 | 92.0 |
| LIABILITIES (Bn. VND) | 97.4 | 48.3 | 89.9 | 111.7 | 182.4 | 123.2 | 140.0 | 127.3 | 115.2 | 103.2 | 79.1 | 68.6 | 50.0 |
| Current liabilities (Bn. VND) | 94.3 | 41.9 | 76.5 | 94.2 | 165.9 | 117.3 | 139.7 | 127.0 | 114.4 | 101.7 | 76.9 | 66.7 | 50.0 |
| Long-term liabilities (Bn. VND) | 3.1 | 6.4 | 13.4 | 17.5 | 16.5 | 5.8 | 0.27 | 0.25 | 0.80 | 1.5 | 2.2 | 1.9 | 0 |
| OWNER'S EQUITY(Bn.VND) | 58.2 | 69.4 | 68.2 | 71.5 | 70.9 | 69.2 | 73.6 | 87.0 | 84.9 | 82.8 | 67.0 | 46.6 | 42.0 |
| Capital and reserves (Bn. VND) | 58.2 | 69.4 | 68.2 | 71.5 | 70.9 | 69.2 | 73.6 | 87.0 | 84.9 | 82.8 | 67.0 | 46.6 | 42.0 |
| Undistributed earnings (Bn. VND) | -7.4 | 3.9 | 2.7 | 6.0 | 5.5 | 4.2 | 5.1 | 19.7 | 18.9 | 18.0 | 17.3 | 12.1 | 8.3 |
| TOTAL RESOURCES (Bn. VND) | 155.6 | 117.6 | 158.1 | 183.2 | 253.3 | 192.4 | 213.6 | 214.2 | 200.1 | 186.0 | 146.0 | 115.3 | 92.0 |
| Prepayments to suppliers (Bn. VND) | 0.43 | 11.5 | 14.1 | 19.3 | 11.7 | 2.3 | 2.5 | 6.8 | 9.3 | 1.5 | 1.1 | 0.06 | 0.12 |
| Short-term loans receivables (Bn. VND) | 0.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories, Net (Bn. VND) | 0 | 6.4 | 30.4 | 53.1 | 56.0 | 52.4 | 87.8 | 103.2 | 60.2 | 62.1 | 34.7 | 42.1 | 30.3 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 1.1 |
| Investment and development funds (Bn. VND) | 0 | 6.9 | 6.9 | 6.9 | 6.9 | 6.5 | 10.0 | 8.8 | 7.6 | 6.3 | 4.8 | 2.2 | 1.8 |
| Common shares (Bn. VND) | 65.6 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 44.8 | 30.8 | 30.8 |
| Paid-in capital (Bn. VND) | 65.6 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 54.7 | 44.8 | 30.8 | 30.8 |
| Long-term borrowings (Bn. VND) | 3.1 | 5.1 | 10.9 | 13.8 | 16.4 | 5.7 | 0.27 | 0.25 | 0.80 | 1.5 | 2.2 | 1.9 | 0 |
| Advances from customers (Bn. VND) | 52.3 | 1.4 | 2.4 | 0.70 | 3.9 | 8.8 | 0.87 | 0.55 | 0.44 | 0.50 | 0.56 | 3.8 | 0.18 |
| Short-term borrowings (Bn. VND) | 11.8 | 24.5 | 54.1 | 63.6 | 37.8 | 45.6 | 91.8 | 70.6 | 42.4 | 46.6 | 33.3 | 28.6 | 15.7 |
| Long-term prepayments (Bn. VND) | 3.2 | 0.46 | 0.63 | 0.44 | 1.3 | 1.9 | 2.3 | 1.3 | 1.8 | 0.43 | 1.2 | 1.8 | 1.4 |
| Other long-term assets (Bn. VND) | 6.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 1.8 | 1.8 |
| Other long-term receivables (Bn. VND) | 0.12 | 0.38 | 0.55 | 1.2 | 1.0 | 1.2 | 0.76 | 0.50 | 0.30 | 0.14 | 0.12 | 0 | 0 |
| Long-term trade receivables (Bn. VND) | 0.12 | 0.38 | 0.55 | 1.2 | 1.0 | 1.2 | 0.76 | 0.50 | 0.30 | 0.14 | 0.12 | 0 | 0 |
Income Statement Báo Cáo Kết Quả Kinh Doanh — 22 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY (%) | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Revenue (Bn. VND) | 31.1 | 98.8 | 178.9 | 340.1 | 400.6 | 356.2 | 230.8 | 459.2 | 341.1 | 322.1 | 284.6 | 204.9 | 149.7 |
| Attribute to parent company (Bn. VND) | -6.1 | 1.2 | -3.3 | 0.56 | 2.2 | 3.8 | -8.6 | 12.6 | 12.3 | 12.9 | 14.3 | 11.0 | 8.0 |
| Attribute to parent company YoY (%) | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 |
| Financial Income | 2.6 | 0.05 | 0.21 | 0.46 | 0.27 | 0.14 | 0.04 | 0.04 | 0.07 | 0.10 | 0.24 | 0.04 | 0.02 |
| Interest Expenses | -2.4 | -3.2 | -6.2 | -6.6 | -4.1 | -3.0 | -4.2 | -3.7 | -3.3 | -3.1 | -1.9 | -1.9 | -0.82 |
| Sales | 31.1 | 98.8 | 178.9 | 340.1 | 400.6 | 356.2 | 230.8 | 459.2 | 341.1 | 322.1 | 284.6 | 204.9 | 149.7 |
| Sales deductions | 0 | -0.30 | -1.2 | -0.03 | -0.27 | -4,924 | -0.02 | 0 | -0.57 | -0.01 | -0.03 | -1.2 | -0.75 |
| Net Sales | 31.1 | 98.5 | 177.8 | 340.1 | 400.4 | 356.2 | 230.8 | 459.2 | 340.6 | 322.1 | 284.6 | 203.7 | 149.0 |
| Cost of Sales | -33.6 | -84.5 | -165.3 | -310.9 | -359.9 | -306.2 | -189.4 | -376.2 | -257.8 | -254.7 | -215.2 | -150.6 | -111.4 |
| Gross Profit | -2.5 | 14.0 | 12.4 | 29.2 | 40.5 | 50.0 | 41.4 | 82.9 | 82.7 | 67.4 | 69.4 | 53.2 | 37.6 |
| Financial Expenses | -5.2 | -3.3 | -6.3 | -10.8 | -4.8 | -3.9 | -4.5 | -4.3 | -3.8 | -3.5 | -2.7 | -2.1 | -0.99 |
| Selling Expenses | -1.4 | -2.8 | -4.5 | -23.4 | -25.2 | -30.0 | -30.8 | -46.9 | -46.7 | -36.9 | -34.7 | -25.7 | -16.4 |
| General & Admin Expenses | -9.7 | -4.3 | -5.3 | -10.8 | -8.4 | -12.6 | -14.9 | -18.1 | -19.4 | -13.0 | -15.6 | -13.5 | -11.2 |
| Operating Profit/Loss | -16.1 | 3.6 | -3.4 | -15.3 | 2.4 | 3.6 | -8.7 | 13.6 | 12.9 | 14.1 | 16.5 | 11.8 | 9.1 |
| Other income | 12.0 | 0.01 | 0.32 | 20.7 | 0.05 | 0.16 | 0.34 | 0.65 | 0.68 | 0.01 | 0.04 | 0.18 | 0.04 |
| Other Income/Expenses | -2.0 | -2.2 | -7,594 | -4.8 | -6 | -5,882 | 0 | -0.33 | -0.06 | -0.39 | -0.58 | -0.09 | -0.18 |
| Net other income/expenses | 10.0 | -2.2 | 0.32 | 15.9 | 0.05 | 0.15 | 0.34 | 0.32 | 0.62 | -0.38 | -0.55 | 0.10 | -0.14 |
| Profit before tax | -6.1 | 1.4 | -3.1 | 0.61 | 2.4 | 3.8 | -8.4 | 13.9 | 13.5 | 13.7 | 16.0 | 11.9 | 8.9 |
| Business income tax - current | 0 | -0.20 | -0.23 | -0.05 | -0.22 | 0 | -0.25 | -1.3 | -1.1 | -0.75 | -1.7 | -0.95 | -0.92 |
| Net Profit For the Year | -6.1 | 1.2 | -3.3 | 0.56 | 2.2 | 3.8 | -8.6 | 12.6 | 12.3 | 12.9 | 14.3 | 11.0 | 8.0 |
| Attributable to parent company | -6.1 | 1.2 | -3.3 | 0.56 | 2.2 | 3.8 | -8.6 | 12.6 | 12.3 | 12.9 | 14.3 | 11.0 | 8.0 |
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 30 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Profit/Loss before tax | -6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation and Amortisation | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 9.3 | 8.7 | 6.3 | 3.9 | 0 | 0 |
| Provision for credit losses | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss from investing activities | -11.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating profit before changes in working capital | -6.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Increase/Decrease in receivables | -41.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Increase/Decrease in inventories | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Increase/Decrease in payables | 41.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Increase/Decrease in prepaid expenses | 0.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest paid | -2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Business Income Tax paid | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other payments on operating activities | -2,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net cash inflows/outflows from operating activities | -47.1 | 28.1 | 16.4 | -37.8 | -26.5 | 94.9 | -18.9 | -36.3 | 31.3 | -12.6 | 2.5 | -15.6 | 3.0 |
| Purchase of fixed assets | -11.8 | -0.06 | -6.3 | -10.0 | -2.8 | -15.0 | -4.6 | -3.6 | -7.4 | -9.8 | -6.2 | -3.3 | -1.5 |
| Proceeds from disposal of fixed assets | 86.5 | 4.3 | 0.88 | 23.0 | 0.05 | 0.24 | 0.38 | 0.23 | 0.48 | 0 | 0.04 | 0.20 | 0.02 |
| Loans granted, purchases of debt instruments (Bn. VND) | -15.4 | 0 | 0 | -26.1 | -1.9 | 0 | 0 | -3.0 | 0 | 0 | 0 | 0 | 0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 16.8 | 0 | 0 | 28.0 | 0 | 0 | 0 | 3.0 | 0 | 0 | 0 | 0 | 0 |
| Investment in other entities | -6.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gain on Dividend | 0.33 | 0.05 | 0.21 | 0.37 | 0.19 | 0.01 | 6,202 | 0.02 | 0.04 | 0.04 | 0.07 | 0.02 | 0.01 |
| Net Cash Flows from Investing Activities | 69.6 | 4.3 | -5.2 | 15.2 | -4.5 | -14.8 | -4.2 | -3.3 | -6.9 | -9.7 | -6.1 | -3.1 | -1.5 |
| Increase in charter captial | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.7 | 8.5 | 0.70 | 0 |
| Proceeds from borrowings | 102.8 | 60.0 | 104.6 | 208.1 | 223.3 | 283.9 | 192.8 | 455.4 | 220.4 | 244.8 | 167.6 | 134.7 | 85.7 |
| Repayment of borrowings | -116.7 | -95.5 | -117.0 | -185.0 | -220.3 | -324.3 | -171.8 | -427.8 | -225.4 | -232.1 | -162.6 | -119.9 | -77.6 |
| Finance lease principal payments | -0.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends paid | 0 | 0 | 0 | -7,166 | -0.03 | -7.7 | -0.12 | -6.4 | -6.5 | -6.5 | -0.13 | -3.6 | -1.7 |
| Cash flows from financial activities | -14.6 | -35.4 | -12.3 | 23.1 | 2.9 | -48.2 | 20.8 | 21.2 | -11.4 | 19.9 | 13.4 | 11.9 | 6.4 |
| Net increase/decrease in cash and cash equivalents | 7.9 | -3.1 | -1.1 | 0.52 | -28.0 | 32.0 | -2.2 | -18.4 | 13.0 | -2.5 | 9.8 | -6.8 | 7.9 |
| Cash and cash equivalents | 5.4 | 8.5 | 9.6 | 9.1 | 37.1 | 5.1 | 7.3 | 25.8 | 12.7 | 15.2 | 5.4 | 12.2 | 4.3 |
| Cash and Cash Equivalents at the end of period | 13.4 | 5.4 | 8.5 | 9.6 | 9.1 | 37.1 | 5.1 | 7.3 | 25.8 | 12.7 | 15.2 | 5.4 | 12.2 |