Unit: 1.000.000đ
  2024 2025 2026
1. Total business operating revenue 2,280,508 3,105,041 3,105,041
2. Deductions of revenue 0
3. Net revenues (1)-(2) 2,280,508 3,105,041 1,913,696
4. Cost of goods sold 1,653,540 1,913,698
5. Gross profit (3)-(4) 626,968 1,191,343 1,191,343
6. Revenue of financial operations 447,813 771,148 771,148
7. Financial expense 406,023 474,642 -474,642
-In which: Loan interest expenses 369,348 431,408
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 163,158 211,491 211,491
10. Enterprise administration expenses 660,789 877,905 877,905
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -155,189 398,452 398,452
12. Other income 612,850 515,512 515,512
13. Other expenses 8,376 6,461 6,461
14. Other profit (12)-(13) 604,474 509,051 509,651
15. Total accounting profit before tax (11)+(14) 449,284 907,504 907,504
16. Costs of current corporate income tax 41,291 196,622 196,622
17. Costs of deferred corporate income tax 56,702 -8,493 -8,493
18. Costs of corporate income tax (16)+(17) 97,992 188,129 188,129
19. Profit after corporate income tax (15)-(18) 351,292 719,375 7,193,750
20. Interest after tax of shareholders who not control 35 69 69
21. Profit after tax of parent company shareholders (19)-(20) 351,258 719,306 7,193,058
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)