Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,432,364 2,120,350 3,305,985 4,048,337 4,550,549
2. Deductions of revenue 0 7,570 380
3. Net revenues (1)-(2) 1,432,364 2,120,350 3,305,985 4,040,767 4,550,169
4. Cost of goods sold 1,416,431 2,087,471 3,269,277 4,005,411 4,500,642
5. Gross profit (3)-(4) 15,933 32,879 36,709 35,357 49,527
6. Revenue of financial operations 4,027 3,658 8,291 9,020 4,138
7. Financial expense 7,504 16,182 15,346 13,616 17,242
-In which: Loan interest expenses 5,685 10,893 15,279 13,527 14,250
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 1,709 3,680 14,351 15,121 18,819
10. Enterprise administration expenses 4,847 7,469 4,865 5,218 5,653
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 5,900 9,205 10,439 10,422 11,951
12. Other income 123 1 27 908 37
13. Other expenses 516 358 51 0 32
14. Other profit (12)-(13) -393 -358 -24 908 5
15. Total accounting profit before tax (11)+(14) 5,507 8,848 10,415 11,330 11,956
16. Costs of current corporate income tax 1,267 1,836 2,083 2,266 2,391
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 1,267 1,836 2,083 2,266 2,391
19. Profit after corporate income tax (15)-(18) 4,240 7,011 8,332 9,064 9,565
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 4,240 7,011 8,332 9,064 9,565
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)