Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 673,653 850,206 782,508 907,986 1,027,529
2. Deductions of revenue 2,078 65 220 185 211
3. Net revenues (1)-(2) 671,575 850,141 782,288 907,801 1,027,318
4. Cost of goods sold 631,317 740,997 648,398 644,934 748,863
5. Gross profit (3)-(4) 40,258 109,145 133,890 262,866 278,455
6. Revenue of financial operations 14,096 17,357 17,417 29,246 24,167
7. Financial expense 16,352 31,862 33,558 31,664 21,251
-In which: Loan interest expenses 11,587 14,884 22,402 16,402 17,011
8. Profit or loss from joint ventures, associated companies -4,609 1,648 8,971 19,378 25,400
9. Cost of sales 22,663 31,196 26,307 32,044 42,077
10. Enterprise administration expenses 34,436 36,490 42,138 65,884 71,982
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -23,706 28,602 58,275 181,898 192,713
12. Other income 9 372 239 271 9,474
13. Other expenses 43 85 372 1,473 3,215
14. Other profit (12)-(13) -33 287 -132 -1,203 6,259
15. Total accounting profit before tax (11)+(14) -23,739 28,889 58,142 180,696 198,972
16. Costs of current corporate income tax 0 1,608 8,097 27,983 25,404
17. Costs of deferred corporate income tax 0 0 0 0 1,887
18. Costs of corporate income tax (16)+(17) 0 1,608 8,097 27,983 27,291
19. Profit after corporate income tax (15)-(18) -23,739 27,281 50,046 152,713 171,682
20. Interest after tax of shareholders who not control 4 348 -165 36 39
21. Profit after tax of parent company shareholders (19)-(20) -23,744 26,933 50,210 152,677 171,643
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)