Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 289,594 1,013,850 1,626,788 1,221,001 14,767
2. Deductions of revenue 29 1,138 2,332
3. Net revenues (1)-(2) 289,594 1,013,821 1,626,788 1,219,863 5,048
4. Cost of goods sold 261,474 978,245 1,577,141 1,189,090 6,255
5. Gross profit (3)-(4) 28,120 35,576 49,648 30,773 -17,313
6. Revenue of financial operations 363 7,199 13,590 22,261 -2,436
7. Financial expense -42 6,585 20,390 22,666 16,998
-In which: Loan interest expenses 156 6,589 20,391 22,663 -1,163
8. Profit or loss from joint ventures, associated companies 19,000
9. Cost of sales 21,749 19,406 19,848 17,258 10,662
10. Enterprise administration expenses 6,023 7,574 12,021 11,737 9,036
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 754 9,210 10,978 1,373 33,729
12. Other income 3,685 704 283 364 12,262
13. Other expenses 0 173 246 38 238
14. Other profit (12)-(13) 3,685 531 37 326 -64,405
15. Total accounting profit before tax (11)+(14) 4,438 9,741 11,016 1,699 14,767
16. Costs of current corporate income tax 901 2,220 4,217 3,065 5,797
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17) 901 2,220 4,217 3,065 5,797
19. Profit after corporate income tax (15)-(18) 3,537 7,521 6,798 -1,366 49,582
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) 3,537 7,521 6,798 -1,366
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0