Unit: 1.000.000đ
  2021 2022 2023 2024
1. Total business operating revenue 434,617 1,131,925 944,398 669,419
2. Deductions of revenue 0 0 126
3. Net revenues (1)-(2) 434,617 1,131,925 944,398 669,294
4. Cost of goods sold 253,476 885,274 668,291 541,639
5. Gross profit (3)-(4) 181,141 246,652 276,107 127,655
6. Revenue of financial operations 1,608,995 1,205,134 691,881 717,887
7. Financial expense 820,520 721,361 549,336 454,499
-In which: Loan interest expenses 515,131 427,581 299,340 314,293
8. Profit or loss from joint ventures, associated companies -8,816 -36,287 -53,784 57,691
9. Cost of sales 21,427 108,076 108,557 78,775
10. Enterprise administration expenses 97,048 124,071 85,100 87,337
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 842,326 461,991 171,211 282,622
12. Other income 1,739 6,138 1,344 45,766
13. Other expenses 7,874 6,504 12,206 21,579
14. Other profit (12)-(13) -6,135 -365 -10,862 24,187
15. Total accounting profit before tax (11)+(14) 836,191 461,626 160,349 306,809
16. Costs of current corporate income tax 180,979 102,113 40,885 74,025
17. Costs of deferred corporate income tax -5,061 43,368 -18,366 -26,085
18. Costs of corporate income tax (16)+(17) 175,918 145,481 22,519 47,941
19. Profit after corporate income tax (15)-(18) 660,273 316,145 137,830 258,868
20. Interest after tax of shareholders who not control 45,303 59,715 48,494 -235
21. Profit after tax of parent company shareholders (19)-(20) 614,970 256,430 89,336 259,103
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)