HSA

Hestia ·UPCOM ·2025Q4

Price

—

Latest close

P/E —

P/B —

EPS —

BVPS —

ROE -35.1%

ROA -35.1%

Profit Margin —

Asset Turnover —

Equity Mult. —

TTM · Applied to: EPS, ROE, ROA, Net Margin, Asset Turnover, Debt/Equity

Quarterly snapshot data is not available yet.

Financial Highlights

Detailed analysis of each financial dimension

Is the profit sustainable?

Margins are broadly flat — earnings quality is the factor to watch.

very positive positive stable watch under pressure

What is driving the margin?

Track net margin changes and the operating components against the same period last year.

Profitability trend

Net Margin — —

Gross Margin — —

SG&A / Revenue — —

Is capital being used efficiently?

Evaluate capital, asset, and working-capital efficiency.

Balance Sheet

Focus on inventory, liability structure, and year-end cash balance.

Over the last 12 months, working capital released 0.0bn of cash.

Working Capital Drivers

Receivables were broadly stable → neutral CFO: —

Inventories were broadly stable → neutral CFO: —

Payables were broadly stable → neutral CFO: —

Is financial risk significant?

Check leverage, liquidity, and cash-flow conversion.

Investment Takeaway

The business does not yet provide a clear enough conclusion — not due to lack of data, but because the industry's nature makes many indicators prone to cyclical distortion. The reasonable reading is to keep the thesis in wait-for-confirmation mode. The next item to monitor is working capital needs model and cycle context. Warning and risk signals are not yet decisive enough to shift the picture.

Watchpoint: Working capital needs model and cycle context.

Statement Data

Item	2025	2023	2022
Revenue	—	0.0	0.0
Revenue Deductions	—	0.0	0.0
Net Revenue	—	0.0	0.0
Cost of Goods Sold	—	0.0	0.0
Gross Profit	—	0.0	0.0
Financial Income	0.0	0.0	3.8
Financial Expenses	—	0.0	2.0
Interest Expense	—	0.0	0.0
Share of Associates and Joint Ventures	—	0.0	0.0
Selling Expenses	—	0.0	0.0
General and Administrative Expenses	85.9	0.7	0.8
Operating Profit	-85.9	-0.7	1.0
Other Income	—	3.1	0.0
Other Expenses	0.0	0.7	0.0
Other Profit	-0.0	2.4	-0.0
Profit Before Tax	-86.0	1.7	1.0
Current Income Tax Expense	—	0.5	0.3
Deferred Income Tax Expense	—	0.0	0.0
Net Income	-86.0	1.2	0.7
Non-controlling Interest	—	0.0	0.0
Profit Attributable to Parent	-86.0	1.2	0.7
Earnings per Share	-10,918.00	152.00	92.00
Diluted EPS	-10,918.00	152.00	92.00

Item	2025	2023	2022
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	147.7	37.0	90.6
I. Cash and cash equivalents	0.0	1.2	1.0
1. Cash	0.0	1.2	1.0
2. Cash equivalents	—	0.0	0.0
II. Short-term financial investments	—	0.0	0.0
1. Available for sale securities	—	0.0	0.0
2. Provision for diminution in value of available for sale securities (*)	—	0.0	0.0
3. Held to maturity investments	—	0.0	-0.0
III. Short-term receivables	147.4	33.7	87.0
1. Short-term trade accounts receivable	—	0.0	0.0
2. Short-term prepayments to suppliers	—	0.0	0.3
3. Short-term inter-company receivables	—	0.0	0.0
4. Construction contract progress receipts due from customers	—	0.0	0.0
5. Short-term loan receivables	—	0.0	86.7
6. Other short-term receivables	235.6	33.7	0.0
7. Provision for short-term doubtful debts (*)	-88.2	0.0	0.0
8. Assets awaiting resolution	—	0.0	0.0
IV. Inventories	—	0.0	0.0
1. Inventories	—	0.0	0.0
2. Provision for decline in value of inventories	—	0.0	0.0
V. Other short-term assets	0.3	2.1	2.5
1. Short-term prepayments	—	0.0	0.0
2. Value added tax to be reclaimed	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	0.3	2.1	2.5
4. Government bonds	—	0.0	0.0
5. Other short-term assets	—	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	55.0	250.5	197.0
I. Long-term receivables	55.0	250.5	197.0
1. Long-term trade receivables	—	0.0	0.0
2. Long-term prepayments to suppliers	—	0.0	0.0
3. Capital at inter-company	—	0.0	0.0
4. Long-term inter-company receivables	—	0.0	0.0
5. Long-term loan receivables	—	0.0	0.0
6. Other long-term receivables	55.0	250.5	197.0
7. Provision for long-term doubtful debts	—	0.0	0.0
II. Fixed assets	—	0.0	0.0
1. Tangible fixed assets	—	0.0	0.0
- Cost	—	0.0	0.0
- Accumulated depreciation	—	0.0	0.0
2. Financial leased fixed assets	—	0.0	0.0
- Cost	—	0.0	0.0
- Accumulated depreciation	—	0.0	0.0
3. Intangible fixed assets	—	0.0	0.0
- Cost	—	0.0	0.0
- Accumulated depreciation	—	0.0	0.0
III. Investment properties	—	0.0	0.0
- Cost	—	0.0	0.0
- Accumulated depreciation	—	0.0	0.0
IV. Long-term assets in progress	—	0.0	0.0
1. Long-term production in progress	—	0.0	0.0
2. Construction in progress	—	0.0	0.0
V. Long-term financial investments	—	0.0	0.0
1. Investments in subsidiaries	—	0.0	0.0
2. Investments in associates, joint-ventures	—	0.0	0.0
3. Investments in other entities	—	0.0	0.0
4. Provision for diminution in value of long-term investments	—	0.0	0.0
5. Held to maturity investments	—	0.0	0.0
6. Other long-term investments	—	0.0	0.0
VI. Other long-term assets	0.0	0.0	0.0
1. Long-term prepayments	0.0	0.0	0.0
2. Deferred income tax assets	—	0.0	0.0
3. Long-term equipment, supplies, spare parts	—	0.0	0.0
4. Other long-term assets	—	0.0	0.0
5. Goodwill	—	0.0	0.0
VII. Goodwill (before 2015)	—	0.0	0.0
TOTAL ASSETS (280=100+200)	202.7	287.5	287.6
A. LIABILITIES (300=210+330)	0.1	0.0	1.3
I. Short -term liabilities	0.1	0.0	1.3
1. Short-term trade accounts payable	—	0.0	0.0
2. Short-term advances from customers	—	0.0	0.0
3. Taxes and other payables to state authorities	—	0.0	0.1
4. Payable to employees	—	0.0	0.0
5. Short-term acrrued expenses	—	0.0	0.0
6. Short-term inter-company payables	—	0.0	0.0
7. Construction contract progress payments due to suppliers	—	0.0	0.0
8. Short-term unearned revenue	—	0.0	0.0
9. Other short-term payables	0.1	0.0	1.2
10. Short-term borrowings and financial leases	—	0.0	0.0
11. Provision for short-term liabilities	—	0.0	0.0
12.. Bonus and welfare fund	—	0.0	0.0
13. Price stabilization fund	—	0.0	0.0
14. Government bonds	—	0.0	0.0
II. Long-term liabilities	—	0.0	0.0
1. Long-term trade payables	—	0.0	0.0
2. Long-term advances from customers	—	0.0	0.0
3. Long-term acrrued expenses	—	0.0	0.0
4. Inter-company payables on business capital	—	0.0	0.0
5. Long-term inter-company payables	—	0.0	0.0
6. Long-term unearned revenue	—	0.0	0.0
7. Other long-term liabilities	—	0.0	0.0
8. Long-term borrowings and financial leases	—	0.0	0.0
9. Convertible bonds	—	0.0	0.0
10. Preferred stock (Debts)	—	0.00	0.00
11. Deferred income tax liabilities	—	0.0	0.0
12. Provision for long-term liabilities	—	0.0	0.0
13. Fund for technology development	—	0.0	0.0
14. Provision for severance allowances	—	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	202.6	287.5	286.3
I. Owner's equity	202.6	287.5	286.3
1. Owner's capital	78.7	78.7	78.7
- Common stock with voting right	78,727,270,000.00	78,727,270,000.00	78,727,270,000.00
- Preferred stock	—	0.00	0.00
2. Share premium	180.6	180.6	180.6
3. Convertible bond option	—	0.0	0.0
4. Other capital of owners	—	0.0	0.0
5. Treasury shares	—	0.00	0.00
6. Assets revaluation differences	—	0.0	0.0
7. Foreign exchange differences	—	0.0	0.0
8. Investment and development fund	—	0.0	0.0
9. Fund to support corporate restructuring	—	0.0	0.0
10. Other funds from owner's equity	—	0.0	0.0
11. Undistributed earnings after tax	-56.7	28.1	27.0
- Accumulated retained earning at the end of the previous period	29.2	27.0	26.2
- Undistributed earnings in this period	-86.0	1.2	0.7
12. Reserves for investment in construction	—	0.0	0.0
13. Minority's interest	—	0.0	0.0
14. Financial reserves	—	0.0	0.0
II. Other resources and funds	—	0.0	0.0
1. Subsidized not-for-profit funds	—	0.0	0.0
2. Funds invested in fixed assets	—	0.0	0.0
C. MINORITY'S INTEREST	—	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	202.7	287.5	287.6

Item	2025	2023	2022
Profit Before Tax	-86.0	1.7	0.0
Depreciation of Fixed Assets and Investment Property	—	0.0	0.0
Provision (Increase)/Reversal	85.8	-0.0	0.0
FX Gain/Loss from Revaluation of Monetary Items	—	0.0	0.0
Gain/Loss from Investment Activities	-0.0	0.0	0.0
Interest Expense	—	0.0	0.0
Gain/Loss on Disposal of Fixed Assets	—	0.0	0.0
Interest Income and Dividends	—	0.0	0.0
Amortization of Goodwill	—	0.0	0.0
Other Adjustments	—	0.0	0.0
Operating Profit Before Changes in Working Capital	-0.1	1.7	0.0
Increase/(Decrease) in Receivables	0.3	-86.5	0.0
Increase/(Decrease) in Inventory	—	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	-0.2	-1.7	0.0
Increase/(Decrease) in Prepaid Expenses	-0.0	0.0	0.0
Changes in Trading Securities	—	0.0	0.0
Interest Paid	—	0.0	0.0
Corporate Income Tax Paid	—	-0.0	-3.8
Other Operating Receipts	—	0.0	1.4
Other Operating Payments	—	0.0	-2.2
Net Cash Flow from Operating Activities	0.0	-86.6	24.0
Payments for Fixed Assets and Other Long-term Assets	—	0.0	0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets	—	0.0	-0.0
Loans and Purchases of Debt Instruments	—	-0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	—	86.7	0.0
Investments in Other Entities	—	0.0	0.0
Proceeds from Investments in Other Entities	—	0.0	0.0
Dividends and Interest Income Received	0.0	0.0	1.2
Increase/(Decrease) in Term Deposits	—	0.0	0.0
Acquisition of Non-controlling Interests	—	0.0	0.0
Other Investing Receipts	—	0.0	0.0
Other Investing Payments	—	0.0	0.0
Net Cash Flow from Investing Activities	0.0	86.7	-17.8
Proceeds from Equity Issuance and Capital Contributions	—	0.00	0.00
Share Repurchases	—	0.00	0.00
Proceeds from Borrowings	—	0.0	1.8
Repayment of Borrowings	—	0.0	-9.2
Repayment of Finance Leases	—	0.0	0.0
Dividends Paid	—	0.0	0.0
Other Financing Receipts	—	0.0	0.0
Other Financing Payments	—	0.0	0.0
Net Cash Flow from Financing Activities	—	0.0	-7.4
Net Cash Flow During the Period	0.0	0.2	-1.2
Cash and Cash Equivalents at Beginning of Period	0.0	1.0	2.3
FX Difference from Revaluation	—	0.0	0.0
Cash and Cash Equivalents at End of Period	0.0	1.2	1.0

Item	Q4'25
Profit Before Tax	-86.0
Provision (Increase)/Reversal	85.8
Gain/Loss from Investment Activities	-0.0
Operating Profit Before Changes in Working Capital	-0.1
Increase/(Decrease) in Receivables	0.3
Increase/(Decrease) in Payables (Excl. Interest and CIT)	-0.2
Increase/(Decrease) in Prepaid Expenses	-0.0
Net Cash Flow from Operating Activities	0.0
Dividends and Interest Income Received	0.0
Net Cash Flow from Investing Activities	0.0
Net Cash Flow During the Period	0.0
Cash and Cash Equivalents at Beginning of Period	0.0
Cash and Cash Equivalents at End of Period	0.0

Explore Other Stocks In The Same Sector

TV1, TV2, VNC, VGV, EIC, TV4, TVH, CNN, CCV, TV3, VQC, NAC, PGT, VBG, VWS, SDC, QNT, PLE, PPE, TVM, INC, USC, PVE, DCH, VCT, TVG, PID, EFI, HEJ, APC, NHV

Need support? If you need support with content lookup or want to provide feedback about content on the website, please contact us below.

Metric	2025	2023	2022
Revenue	—	0.0	0.0
Growth	—	—	—
Net Income	-86.0	1.2	0.7
Net Margin	—	—	—

HSA