Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 3,504,426 4,934,506 4,461,787 4,939,112 6,992,491
2. Deductions of revenue 10,500 37,859 22,665 27,846 40,982
3. Net revenues (1)-(2) 3,493,926 4,896,647 4,439,123 4,911,266 6,951,508
4. Cost of goods sold 2,940,613 3,561,105 3,988,548 4,350,894 5,328,576
5. Gross profit (3)-(4) 553,313 1,335,542 450,575 560,372 1,622,932
6. Revenue of financial operations 41,027 79,672 32,100 32,617 50,364
7. Financial expense 115,915 188,158 164,571 103,483 73,622
-In which: Loan interest expenses 102,959 105,147 137,293 91,347 68,099
8. Profit or loss from joint ventures, associated companies 108 -55 -4,023 -4,086 768
9. Cost of sales 280,957 378,198 188,417 280,324 378,622
10. Enterprise administration expenses 56,474 94,216 75,716 85,814 71,899
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 141,103 754,587 49,948 119,282 1,149,922
12. Other income 10,213 21,546 20,461 15,229 6,180
13. Other expenses 444 2,417 2,787 55,997 3,812
14. Other profit (12)-(13) 9,769 19,129 17,673 -40,768 2,368
15. Total accounting profit before tax (11)+(14) 150,872 773,716 67,622 78,514 1,152,290
16. Costs of current corporate income tax 20,890 94,517 21,399 25,510 150,299
17. Costs of deferred corporate income tax 2,101 -14,546 4,375 4,597 2,513
18. Costs of corporate income tax (16)+(17) 22,991 79,971 25,774 30,107 152,812
19. Profit after corporate income tax (15)-(18) 127,881 693,745 41,848 48,406 999,478
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 127,881 693,745 41,848 48,406 999,478
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)