Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 406,526 1,001,787 989,182 1,018,806 1,188,257
2. Deductions of revenue 7,187 6,493 14,491 35,578 58,323
3. Net revenues (1)-(2) 399,340 995,294 974,691 983,227 1,129,933
4. Cost of goods sold 301,987 524,630 521,776 513,230 581,768
5. Gross profit (3)-(4) 97,353 470,664 452,915 469,997 548,166
6. Revenue of financial operations 18,802 21,559 53,515 24,828 13,657
7. Financial expense 13,906 11,479 16,019 117,971 108,079
-In which: Loan interest expenses 13,729 14,530 20,631 107,678 108,068
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 77,270 172,775 171,782 181,878 208,905
10. Enterprise administration expenses 113,661 167,325 148,407 130,174 109,154
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -88,683 140,645 170,222 64,802 135,685
12. Other income 18,919 293 2,210 158,445 12,087
13. Other expenses 3,139 13,146 14,181 15,157 12,136
14. Other profit (12)-(13) 15,780 -12,853 -11,971 143,288 -49
15. Total accounting profit before tax (11)+(14) -72,903 127,792 158,251 208,090 135,636
16. Costs of current corporate income tax 3,912 54,977 40,010 32,059 34,975
17. Costs of deferred corporate income tax 3 -81 -23,558 -204 324
18. Costs of corporate income tax (16)+(17) 3,916 54,895 16,452 31,855 35,298
19. Profit after corporate income tax (15)-(18) -76,819 72,897 141,799 176,235 100,338
20. Interest after tax of shareholders who not control -15,067 -22,309 -14,315 -501 23,262
21. Profit after tax of parent company shareholders (19)-(20) -61,752 95,206 156,114 176,736 77,075
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)