Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 61,021 98,426 127,660 135,877 144,775
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 61,021 98,426 127,660 135,877 144,775
4. Cost of goods sold 54,688 83,986 108,991 113,737 118,561
5. Gross profit (3)-(4) 6,333 14,440 18,669 22,139 26,214
6. Revenue of financial operations 1,110 1,602 3,701 2,581 2,553
7. Financial expense 0 0 0
-In which: Loan interest expenses 0 0
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 4,755 7,450 8,469 8,920 9,550
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 2,688 8,592 13,901 15,799 19,217
12. Other income 0 15 263 269 96
13. Other expenses 0 917 78 662 424
14. Other profit (12)-(13) 0 -902 186 -393 -329
15. Total accounting profit before tax (11)+(14) 2,688 7,690 14,087 15,406 18,889
16. Costs of current corporate income tax 119 2,891 2,495 5,861 3,425
17. Costs of deferred corporate income tax 0 0 0 0
18. Costs of corporate income tax (16)+(17) 119 2,891 2,495 5,861 3,425
19. Profit after corporate income tax (15)-(18) 2,569 4,799 8,536 9,545 12,407
20. Interest after tax of shareholders who not control 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 2,569 4,799 8,536 9,545 12,407
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)