Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 87,739 95,389 101,635 104,721 119,964
2. Deductions of revenue 0
3. Net revenues (1)-(2) 87,739 95,389 101,635 104,721 119,964
4. Cost of goods sold 62,990 64,537 69,781 72,513 75,944
5. Gross profit (3)-(4) 24,749 30,852 31,854 32,208 44,020
6. Revenue of financial operations 844 1,371 1,725 1,793 1,822
7. Financial expense 2,278 2,086 1,852 1,662 1,433
-In which: Loan interest expenses 2,278 2,086 1,852 1,662 1,433
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 3,156 4,222 4,805 5,963 7,287
10. Enterprise administration expenses 16,378 19,230 18,020 13,497 16,903
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 3,781 6,685 8,902 12,880 20,218
12. Other income 825 630 676 677 1,169
13. Other expenses 1,095 2,065 2,294 2,072 2,506
14. Other profit (12)-(13) -271 -1,435 -1,618 -1,395 -1,337
15. Total accounting profit before tax (11)+(14) 3,510 5,250 7,284 11,485 18,881
16. Costs of current corporate income tax 767 1,002 2,077 2,239 3,682
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 767 1,002 2,077 2,239 3,682
19. Profit after corporate income tax (15)-(18) 2,743 4,247 5,207 9,246 15,199
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) 2,743 4,247 5,207 9,246 15,199
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)