Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,818,858 10,967,097 3,891,047 1,913,398 829,089
2. Deductions of revenue 10,494 0 0 0 0
3. Net revenues (1)-(2) 1,808,365 10,967,097 3,891,047 1,913,398 829,089
4. Cost of goods sold 1,409,600 9,176,264 2,914,161 1,319,925 245,747
5. Gross profit (3)-(4) 398,765 1,790,833 976,886 593,474 583,341
6. Revenue of financial operations 610,143 266,189 376,412 405,193 109,939
7. Financial expense 262,771 386,727 209,602 354,508 148,457
-In which: Loan interest expenses 123,830 207,312 118,811 128,271 114,307
8. Profit or loss from joint ventures, associated companies 67,282 -206,212 -71,608 0 0
9. Cost of sales 207,951 1,079,919 509,964 246,176 123,815
10. Enterprise administration expenses 113,205 108,566 60,715 91,154 71,624
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 492,264 275,598 501,410 306,829 349,385
12. Other income 11,398 43,236 97,931 15,802 24,699
13. Other expenses 9,487 29,419 17,297 21,011 13,712
14. Other profit (12)-(13) 1,911 13,816 80,634 -5,209 10,987
15. Total accounting profit before tax (11)+(14) 494,175 289,415 582,043 301,620 360,373
16. Costs of current corporate income tax 115,298 558,318 200,313 156,804 41,361
17. Costs of deferred corporate income tax -42,291 -448,380 -78,654 -116,188 -59,652
18. Costs of corporate income tax (16)+(17) 73,007 109,938 121,659 40,616 -18,291
19. Profit after corporate income tax (15)-(18) 421,167 179,476 460,384 261,004 378,664
20. Interest after tax of shareholders who not control 1,792 202,160 285,026 -36,497 -532
21. Profit after tax of parent company shareholders (19)-(20) 419,375 -22,684 175,358 297,501 379,195
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)