Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 328,185 322,483 251,205 261,508 2,887
2. Deductions of revenue 2,092 94 0 6,572
3. Net revenues (1)-(2) 326,093 322,389 251,205 261,508 35,848
4. Cost of goods sold 295,331 291,141 217,753 218,594 -5,274
5. Gross profit (3)-(4) 30,763 31,247 33,452 42,913 49,040
6. Revenue of financial operations 3,531 3,668 5,856 3,215 -800
7. Financial expense 12,594 12,676 12,285 7,685 1,018
-In which: Loan interest expenses 11,867 12,291 10,061 5,983 -32,500
8. Profit or loss from joint ventures, associated companies 53 -68 0 5,000
9. Cost of sales 4,004 4,403 0
10. Enterprise administration expenses 13,145 13,234 19,420 29,180 11,350
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 4,603 4,535 7,602 9,263 -26,624
12. Other income 305 77 1,313 1,801 1,326
13. Other expenses 2 16 580 1,396
14. Other profit (12)-(13) 304 61 733 405 -33,471
15. Total accounting profit before tax (11)+(14) 4,906 4,596 8,335 9,668 2,887
16. Costs of current corporate income tax 1,126 819 2,884 1,722 252
17. Costs of deferred corporate income tax 3 -35 0 0
18. Costs of corporate income tax (16)+(17) 1,129 784 2,884 1,722 252
19. Profit after corporate income tax (15)-(18) 3,778 3,812 5,451 7,946 2,635
20. Interest after tax of shareholders who not control 1,172 632 0 0
21. Profit after tax of parent company shareholders (19)-(20) 2,606 3,180 5,451 7,946 2,635
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)