Unit: 1.000.000đ
  2018 2019 2020 2021 2022
1. Total business operating revenue 243,763 400,589 576,232 365,249 420,857
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 243,763 400,589 576,232 365,249 420,857
4. Cost of goods sold 223,513 386,756 558,505 340,689 372,434
5. Gross profit (3)-(4) 20,250 13,833 17,727 24,560 48,423
6. Revenue of financial operations 12,897 8,924 974 3,510 1,267
7. Financial expense 6,943 6,670 6,119 8,558 16,198
-In which: Loan interest expenses 6,812 5,681 5,813 8,532 15,949
8. Profit or loss from joint ventures, associated companies 41 -1,804 189 34 153
9. Cost of sales 3,637 1,499 2,806 1,444 1,382
10. Enterprise administration expenses 3,358 2,757 3,758 4,152 4,582
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 19,250 10,348 6,205 13,950 27,681
12. Other income 1,209 856 419 364 20
13. Other expenses 1,722 840 17 75 47
14. Other profit (12)-(13) -514 16 402 289 -27
15. Total accounting profit before tax (11)+(14) 18,737 10,364 6,607 14,239 27,654
16. Costs of current corporate income tax 3,250 1,832 1,290 1,391 917
17. Costs of deferred corporate income tax 0 3 5 3 8
18. Costs of corporate income tax (16)+(17) 3,250 1,835 1,296 1,395 924
19. Profit after corporate income tax (15)-(18) 15,486 8,530 5,311 12,844 26,729
20. Interest after tax of shareholders who not control 1,520 0 74 2,402 567
21. Profit after tax of parent company shareholders (19)-(20) 13,966 8,530 5,237 10,442 26,105
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)