Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 139,822 176,502 204,323 464,046 525,900
2. Deductions of revenue 23 0
3. Net revenues (1)-(2) 139,822 176,502 204,300 464,046 525,900
4. Cost of goods sold 129,570 169,124 192,678 442,725 461,242
5. Gross profit (3)-(4) 10,251 7,378 11,622 21,321 64,659
6. Revenue of financial operations 1 224 4,959 2,076 451
7. Financial expense 1,755 2,945 8,590 6,287 10,432
-In which: Loan interest expenses 1,755 2,945 5,749 6,342 10,432
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 1,367 1,527 1,628 1,884 2,682
10. Enterprise administration expenses 2,418 2,852 3,869 3,678 6,143
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 4,713 278 2,493 11,548 45,853
12. Other income 622 428 24 365 70
13. Other expenses 295 66 221 454 184
14. Other profit (12)-(13) 327 362 -196 -89 -114
15. Total accounting profit before tax (11)+(14) 5,040 640 2,297 11,459 45,739
16. Costs of current corporate income tax 1,024 241 1,655 9,189
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 1,024 241 1,655 9,189
19. Profit after corporate income tax (15)-(18) 4,016 399 2,297 9,804 36,550
20. Interest after tax of shareholders who not control -3 9
21. Profit after tax of parent company shareholders (19)-(20) 4,016 402 2,297 9,804 36,540
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)