Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 27,333 42,795 68,882 84,667 95,638
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 27,333 42,795 68,882 84,667 95,638
4. Cost of goods sold 13,770 20,335 30,602 36,083 39,745
5. Gross profit (3)-(4) 13,563 22,460 38,280 48,584 55,893
6. Revenue of financial operations 1,553 1,405 2,638 2,219 3,574
7. Financial expense 0 0
-In which: Loan interest expenses 0 0
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 4,623 7,554 9,678 11,149 14,429
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 10,493 16,311 31,240 39,654 45,039
12. Other income 26 44 35 387 480
13. Other expenses 510 60 4 28 20
14. Other profit (12)-(13) -484 -16 31 359 460
15. Total accounting profit before tax (11)+(14) 10,009 16,294 31,271 40,013 45,498
16. Costs of current corporate income tax 1,451 3,345 6,371 8,134 9,269
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 1,451 3,345 6,371 8,134 9,269
19. Profit after corporate income tax (15)-(18) 8,559 12,949 24,900 31,879 36,230
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) 8,559 12,949 24,900 31,879 36,230
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)