Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 618,366 390,122 444,957 726,493 444,825
2. Deductions of revenue 50 178 4 0 4
3. Net revenues (1)-(2) 618,316 389,944 444,953 726,493 444,821
4. Cost of goods sold 501,868 280,378 330,808 353,827 325,752
5. Gross profit (3)-(4) 116,447 109,565 114,145 372,667 119,069
6. Revenue of financial operations 76,268 45,621 64,280 68,850 61,504
7. Financial expense 46,925 50,289 75,108 150,046 61,905
-In which: Loan interest expenses 45,269 46,837 73,019 82,737 60,424
8. Profit or loss from joint ventures, associated companies -970 10,535 1,341 5,467 11,119
9. Cost of sales 64,936 53,136 44,991 37,320 33,985
10. Enterprise administration expenses 89,719 86,159 91,831 285,547 124,584
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,834 -23,863 -32,163 -25,929 -28,781
12. Other income 8,425 6,025 4,892 6,355 5,473
13. Other expenses 3,279 4,749 1,402 4,676 9,469
14. Other profit (12)-(13) 5,146 1,276 3,489 1,679 -3,996
15. Total accounting profit before tax (11)+(14) -4,688 -22,587 -28,674 -24,250 -32,777
16. Costs of current corporate income tax 224 620 272 326 300
17. Costs of deferred corporate income tax 0 0 0 0 -18
18. Costs of corporate income tax (16)+(17) 224 620 272 326 282
19. Profit after corporate income tax (15)-(18) -4,911 -23,207 -28,947 -24,576 -33,060
20. Interest after tax of shareholders who not control -2,303 -851 324 -488 -2,633
21. Profit after tax of parent company shareholders (19)-(20) -2,608 -22,356 -29,270 -24,088 -30,426
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)