Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 3,131,992 3,483,747 3,525,886 3,958,980 4,542,868
2. Deductions of revenue 16,419 0 0 0 0
3. Net revenues (1)-(2) 3,115,574 3,483,747 3,525,886 3,958,980 4,542,868
4. Cost of goods sold 1,800,793 2,062,680 1,964,489 2,265,768 2,584,349
5. Gross profit (3)-(4) 1,314,781 1,421,066 1,561,397 1,693,211 1,958,519
6. Revenue of financial operations 110,225 104,211 126,489 131,640 199,389
7. Financial expense 79,127 225,661 394,457 493,966 463,768
-In which: Loan interest expenses 154,713 170,493 344,322 328,772 389,267
8. Profit or loss from joint ventures, associated companies 3,309 17,988 39,216 43,536 170,903
9. Cost of sales 324,823 320,162 370,127 382,327 414,960
10. Enterprise administration expenses 145,444 181,993 212,262 261,219 279,563
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 878,921 815,450 750,255 730,875 1,170,519
12. Other income 41,314 50,150 42,679 46,833 50,148
13. Other expenses 61,282 27,597 34,052 36,629 37,159
14. Other profit (12)-(13) -19,967 22,552 8,626 10,204 12,988
15. Total accounting profit before tax (11)+(14) 858,954 838,002 758,882 741,079 1,183,508
16. Costs of current corporate income tax 107,469 92,522 71,878 71,440 139,210
17. Costs of deferred corporate income tax 1,055 -961 7,559 5,548 16,488
18. Costs of corporate income tax (16)+(17) 108,524 91,562 79,437 76,988 155,698
19. Profit after corporate income tax (15)-(18) 750,429 746,440 679,444 664,091 1,027,810
20. Interest after tax of shareholders who not control 6,586 3,717 7,885 22,055 35,860
21. Profit after tax of parent company shareholders (19)-(20) 743,843 742,723 671,559 642,036 991,950
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)