Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 181,454 209,203 136,987 102,348 98,202
2. Deductions of revenue 0
3. Net revenues (1)-(2) 181,454 209,203 136,987 102,348 98,202
4. Cost of goods sold 123,746 147,835 77,460 43,851 32,947
5. Gross profit (3)-(4) 57,709 61,367 59,528 58,497 65,855
6. Revenue of financial operations 297 504 1,002 1,112
7. Financial expense 18,181 17,018 15,903 11,072
-In which: Loan interest expenses 18,173 17,018 15,903 11,072 9,070
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 17,277 17,549 15,934 13,646 11,101
10. Enterprise administration expenses 10,466 12,477 20,191 15,987 16,949
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 12,082 14,828 8,502 18,904 30,419
12. Other income 741 1,021 1,488 13,361 1,248
13. Other expenses 116 488 16 2,487 87
14. Other profit (12)-(13) 625 533 1,472 10,873 1,160
15. Total accounting profit before tax (11)+(14) 12,706 15,362 9,974 29,777 31,574
16. Costs of current corporate income tax 2,171 5,133 4,224 6,396 6,637
17. Costs of deferred corporate income tax 23 23 23 23
18. Costs of corporate income tax (16)+(17) 2,194 5,156 4,247 6,419 6,637
19. Profit after corporate income tax (15)-(18) 10,512 10,206 5,726 23,359 7,046
20. Interest after tax of shareholders who not control 3,180 2,563 2,262 4,046 5,873
21. Profit after tax of parent company shareholders (19)-(20) 7,333 7,643 3,464 19,312 19,063
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)