Unit: 1.000.000đ
  Q4 2020 Q1 2021 Q2 2021 Q3 2021 Q4 2021
1. Total business operating revenue 244,930 422,535 605,196 780,246 688,123
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 244,930 422,535 605,196 780,246 688,123
4. Cost of goods sold 231,774 414,955 567,746 759,853 582,777
5. Gross profit (3)-(4) 13,155 7,580 37,450 20,393 105,346
6. Revenue of financial operations 183,254 23,368 25,673 2 21,014
7. Financial expense 3,377 6,222 20,072 11,929 40,673
-In which: Loan interest expenses 35,282 8,737 22,890 10,802 39,262
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0 23,352
10. Enterprise administration expenses 9,529 7,150 13,762 6,060 44,119
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 183,503 17,576 29,289 2,405 18,216
12. Other income 483 7,754 32 77 74,932
13. Other expenses 11,363 1,184 4,502 1,614 5,918
14. Other profit (12)-(13) -10,880 6,570 -4,470 -1,536 69,013
15. Total accounting profit before tax (11)+(14) 172,624 24,146 24,819 869 87,229
16. Costs of current corporate income tax 22,307 6,276 9,767 363 24,163
17. Costs of deferred corporate income tax -730 -274 293 318 957
18. Costs of corporate income tax (16)+(17) 21,577 6,001 10,060 680 25,119
19. Profit after corporate income tax (15)-(18) 151,047 18,144 14,760 188 62,110
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 151,047 18,144 14,760 188 62,110
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)