Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 5,670,109 6,632,260 5,622,296 10,157,997 11,810,705
2. Deductions of revenue 136 983 2,400 806 0
3. Net revenues (1)-(2) 5,669,973 6,631,277 5,619,896 10,157,191 11,810,705
4. Cost of goods sold 5,361,808 6,176,980 5,269,945 9,673,246 11,253,388
5. Gross profit (3)-(4) 308,164 454,297 349,951 483,945 557,317
6. Revenue of financial operations 819,208 381,259 789,609 351,377 307,152
7. Financial expense 235,064 484,271 542,108 324,212 439,076
-In which: Loan interest expenses 233,166 371,995 500,230 257,447 380,331
8. Profit or loss from joint ventures, associated companies 4,859 4,452 19,261 10,594 16,011
9. Cost of sales 24,888 30,593 3,181 8,810 4,198
10. Enterprise administration expenses 287,680 185,723 276,100 197,855 270,220
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 584,600 139,420 337,432 315,038 166,986
12. Other income 74,818 111,966 2,241 16,319 185,405
13. Other expenses 14,393 8,201 11,461 6,602 46,474
14. Other profit (12)-(13) 60,424 103,765 -9,221 9,717 138,931
15. Total accounting profit before tax (11)+(14) 645,025 243,185 328,212 324,755 305,916
16. Costs of current corporate income tax 50,768 63,641 82,266 65,522 78,453
17. Costs of deferred corporate income tax 247 -4,210 0 198 453
18. Costs of corporate income tax (16)+(17) 51,015 59,431 82,266 65,721 78,905
19. Profit after corporate income tax (15)-(18) 594,010 183,754 245,946 259,034 227,011
20. Interest after tax of shareholders who not control 21,001 -26,192 902 19,244 -6,618
21. Profit after tax of parent company shareholders (19)-(20) 528,494 209,946 245,044 239,790 233,629
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)