Unit: 1.000.000đ
  2021 2022 2023 2024
1. Total business operating revenue 19,173 102,207 124,049 119,299
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 19,173 102,207 124,049 119,299
4. Cost of goods sold 11,687 58,516 70,174 67,237
5. Gross profit (3)-(4) 7,486 43,690 53,875 52,062
6. Revenue of financial operations 2,646 5,407 2,379 994
7. Financial expense 9,604 34,434 36,047 22,865
-In which: Loan interest expenses 9,604 34,358 35,979 22,338
8. Profit or loss from joint ventures, associated companies 0 -69 -196 619
9. Cost of sales 0 0 0 0
10. Enterprise administration expenses 966 7,263 8,189 7,941
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -438 7,330 11,821 22,869
12. Other income 2 464 1,190 5,756
13. Other expenses 118 318 1,083 1,237
14. Other profit (12)-(13) -116 146 107 4,519
15. Total accounting profit before tax (11)+(14) -554 7,476 11,928 27,388
16. Costs of current corporate income tax 328 862 1,443 9,135
17. Costs of deferred corporate income tax 117 275 412 -2,826
18. Costs of corporate income tax (16)+(17) 445 1,136 1,855 6,309
19. Profit after corporate income tax (15)-(18) -999 6,340 10,074 21,079
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -999 6,340 10,074 21,079
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)