Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 114,257 154,732 228,545 182,953 162,422
2. Deductions of revenue 8
3. Net revenues (1)-(2) 114,257 154,724 228,545 182,953 162,422
4. Cost of goods sold 97,395 137,530 203,475 162,941 145,241
5. Gross profit (3)-(4) 16,862 17,194 25,070 20,013 17,181
6. Revenue of financial operations 18,641 15,920 37,620 23,394 67,648
7. Financial expense 1,210 1,241 1,033 363 305
-In which: Loan interest expenses 1,145 1,236 1,006 358 112
8. Profit or loss from joint ventures, associated companies 7,783
9. Cost of sales 2,256 1,608 786 794 1,131
10. Enterprise administration expenses 14,528 15,647 18,322 17,957 16,383
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 17,509 22,401 42,549 24,292 67,010
12. Other income 71 1 28 0 458
13. Other expenses 1,111 446 64 211 432
14. Other profit (12)-(13) -1,039 -445 -36 -211 25
15. Total accounting profit before tax (11)+(14) 16,470 21,956 42,512 24,081 67,036
16. Costs of current corporate income tax 85 359 2,098 879 1,293
17. Costs of deferred corporate income tax -568 -77 -783 -581 539
18. Costs of corporate income tax (16)+(17) -483 282 1,315 298 1,831
19. Profit after corporate income tax (15)-(18) 16,952 21,674 41,197 23,784 65,204
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) 16,952 21,674 41,197 23,784 65,204
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0