Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 176,532 240,611 259,250 288,314 468,478
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 176,532 240,611 259,250 288,314 468,478
4. Cost of goods sold 167,555 223,558 233,656 248,671 431,635
5. Gross profit (3)-(4) 8,977 17,053 25,594 39,643 36,842
6. Revenue of financial operations 2,293 2,411 5,747 7,542 7,392
7. Financial expense 114 4,243 9,172 8,951 10,265
-In which: Loan interest expenses 114 3,651 8,289 5,351 9,810
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 7,676 8,692 10,331 16,405 18,032
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 3,479 6,530 11,838 21,830 15,937
12. Other income 1,118 0 1,725 10,634 8,946
13. Other expenses 26 391 52 1,681 1,846
14. Other profit (12)-(13) 1,093 -391 1,673 8,953 7,100
15. Total accounting profit before tax (11)+(14) 4,572 6,139 13,510 30,783 23,038
16. Costs of current corporate income tax 726 1,408 2,772 6,320 4,796
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 726 1,408 2,772 6,320 4,796
19. Profit after corporate income tax (15)-(18) 3,846 4,731 10,738 24,464 18,242
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 3,846 4,731 10,738 24,464 18,242
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)