Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 649,443 912,008 517,872 728,642 1,130,629
2. Deductions of revenue 0
3. Net revenues (1)-(2) 649,443 912,008 517,872 728,642 1,130,629
4. Cost of goods sold 613,363 833,429 478,766 613,257 901,703
5. Gross profit (3)-(4) 36,080 78,579 39,106 115,385 228,926
6. Revenue of financial operations 12,931 9,317 2,756 2,164 9,196
7. Financial expense 1,187 5,427 13,056 10,120 7,730
-In which: Loan interest expenses 1,187 5,427 13,056 9,896 7,730
8. Profit or loss from joint ventures, associated companies -453 -2,444 0
9. Cost of sales 496 525 702 515 3,834
10. Enterprise administration expenses 37,552 49,110 35,842 58,488 59,485
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 9,324 30,390 -7,739 48,426 167,073
12. Other income 33,912 63,561 15,871 2,763 10,716
13. Other expenses 2,123 377 1,305 2,032 1,180
14. Other profit (12)-(13) 31,789 63,185 14,566 731 9,536
15. Total accounting profit before tax (11)+(14) 41,113 93,574 6,827 49,157 176,609
16. Costs of current corporate income tax 8,672 10,197 3,350 15,895 37,400
17. Costs of deferred corporate income tax 70 358 416 315 -343
18. Costs of corporate income tax (16)+(17) 8,743 10,555 3,766 16,210 37,057
19. Profit after corporate income tax (15)-(18) 32,370 83,020 3,061 32,947 139,552
20. Interest after tax of shareholders who not control -464 85 -1,403 -1,089 3,332
21. Profit after tax of parent company shareholders (19)-(20) 32,834 82,935 4,464 34,036 136,220
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)