Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 1,902,309 2,618,265 4,596,385 4,114,450 4,731,107
2. Deductions of revenue 62 28,795 64,742 102,837 359,249
3. Net revenues (1)-(2) 1,902,248 2,589,469 4,531,644 4,011,613 4,371,858
4. Cost of goods sold 1,411,720 1,650,980 3,219,984 2,800,760 3,221,808
5. Gross profit (3)-(4) 490,528 938,490 1,311,659 1,210,852 1,150,050
6. Revenue of financial operations 797,611 2,298,629 2,564,933 2,081,813 1,940,179
7. Financial expense 550,417 1,486,443 2,411,704 2,390,248 1,618,073
-In which: Loan interest expenses 351,427 1,047,254 1,381,823 1,593,203 1,111,515
8. Profit or loss from joint ventures, associated companies -30,610 -54,339 -33,806 -35,521 58,185
9. Cost of sales 110,385 98,413 214,421 192,342 157,458
10. Enterprise administration expenses 215,411 383,746 480,407 446,291 490,536
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 381,317 1,214,177 736,254 228,263 882,347
12. Other income 11,666 20,073 53,597 67,424 166,715
13. Other expenses 13,057 23,800 16,171 28,463 49,709
14. Other profit (12)-(13) -1,391 -3,727 37,426 38,961 117,005
15. Total accounting profit before tax (11)+(14) 379,925 1,210,450 773,681 267,224 999,352
16. Costs of current corporate income tax 101,087 264,318 232,589 91,069 183,451
17. Costs of deferred corporate income tax -1,072 -26,623 -5,366 -12,030 -28,897
18. Costs of corporate income tax (16)+(17) 100,015 237,695 227,223 79,039 154,554
19. Profit after corporate income tax (15)-(18) 279,910 972,755 546,457 188,185 844,798
20. Interest after tax of shareholders who not control 65,033 366,421 203,474 113,150 440,785
21. Profit after tax of parent company shareholders (19)-(20) 214,877 606,334 342,983 75,035 404,013
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)