Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,812,152 2,807,538 2,624,150 3,171,234 3,194,518
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 1,812,152 2,807,538 2,624,150 3,171,234 3,194,518
4. Cost of goods sold 1,441,793 2,427,636 2,223,262 2,716,213 2,820,822
5. Gross profit (3)-(4) 370,360 379,902 400,888 455,021 373,696
6. Revenue of financial operations 35,538 81,806 114,483 93,957 69,264
7. Financial expense 224,346 210,169 266,832 198,173 161,279
-In which: Loan interest expenses 205,439 183,826 211,182 160,897 119,220
8. Profit or loss from joint ventures, associated companies -15,006 6,539 2,648 -5,001 -21,353
9. Cost of sales 400 3,715 1,853 1,658 3,890
10. Enterprise administration expenses 83,641 85,574 83,912 131,890 137,088
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 82,504 168,789 165,421 212,258 119,351
12. Other income 2,464 29,700 28,111 16,020 23,135
13. Other expenses 1,636 1,955 9,407 14,812 10,026
14. Other profit (12)-(13) 828 27,745 18,704 1,207 13,108
15. Total accounting profit before tax (11)+(14) 83,331 196,534 184,124 213,465 132,459
16. Costs of current corporate income tax 22,509 33,852 28,885 35,731 32,800
17. Costs of deferred corporate income tax -227 -351 1,883 -1,006 -360
18. Costs of corporate income tax (16)+(17) 22,282 33,500 30,768 34,725 32,440
19. Profit after corporate income tax (15)-(18) 61,050 163,034 153,356 178,740 100,019
20. Interest after tax of shareholders who not control -157 2,909 -601 -610 -347
21. Profit after tax of parent company shareholders (19)-(20) 61,207 160,125 153,957 179,349 100,366
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)