Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 17,398 164,075 172,181 169,101 186,635
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 17,398 164,075 172,181 169,101 186,635
4. Cost of goods sold 28,712 97,260 105,331 112,127 130,920
5. Gross profit (3)-(4) -11,314 66,815 66,850 56,974 55,715
6. Revenue of financial operations 1 1 19 6 16
7. Financial expense 26,090 27,805 27,181 17,904 7,661
-In which: Loan interest expenses 26,090 27,805 27,181 17,707 7,653
8. Profit or loss from joint ventures, associated companies 0 0 0 0
9. Cost of sales 2,909 9,011 16,339 14,299 15,080
10. Enterprise administration expenses 5,361 9,565 11,503 11,859 14,040
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -45,672 20,436 11,845 12,917 18,949
12. Other income 231 1,887 1,383 1,110 1,679
13. Other expenses 27,099 1,335 1,862 1,007 1,464
14. Other profit (12)-(13) -26,868 551 -479 103 215
15. Total accounting profit before tax (11)+(14) -72,540 20,988 11,366 13,020 19,164
16. Costs of current corporate income tax 0 0 0 0
17. Costs of deferred corporate income tax 575 1,235 1,657 622
18. Costs of corporate income tax (16)+(17) 575 1,235 1,657 622
19. Profit after corporate income tax (15)-(18) -72,540 20,412 10,131 11,363 18,542
20. Interest after tax of shareholders who not control 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -72,540 20,412 10,131 11,363 18,542
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)