Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 70,691 108,128 116,794 116,583 12,437
2. Deductions of revenue
3. Net revenues (1)-(2) 70,691 108,128 116,794 116,583 12,437
4. Cost of goods sold 58,707 102,774 105,857 113,366 11,468
5. Gross profit (3)-(4) 11,984 5,354 10,937 3,217 969
6. Revenue of financial operations 318 41 14 2,110 15
7. Financial expense 2,381 1,976 3,958 1,416 349
-In which: Loan interest expenses 2,381 1,976 3,951 1,415 346
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 2,340
10. Enterprise administration expenses 808 802 1,525 723 1,484
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 9,113 2,616 5,469 3,189 -3,189
12. Other income 0 224 38 7 1
13. Other expenses 448 70 577 103 31
14. Other profit (12)-(13) -448 154 -539 -96 -30
15. Total accounting profit before tax (11)+(14) 8,665 2,770 4,930 3,092 -3,219
16. Costs of current corporate income tax 1,823 635 826 639
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17) 1,823 635 826 639 0
19. Profit after corporate income tax (15)-(18) 6,842 2,136 4,104 2,453 -3,219
20. Interest after tax of shareholders who not control 89
21. Profit after tax of parent company shareholders (19)-(20) 6,842 2,136 4,015 2,453 -3,219
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0