Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 2,916,247 5,914,273 3,176,782 3,195,311 3,068,909
2. Deductions of revenue 48,660 158,562 120,816 154,753 102,946
3. Net revenues (1)-(2) 2,867,588 5,755,711 3,055,966 3,040,558 2,965,963
4. Cost of goods sold 2,065,851 4,412,678 1,903,672 1,357,797 1,304,624
5. Gross profit (3)-(4) 801,737 1,343,033 1,152,294 1,682,761 1,661,339
6. Revenue of financial operations 1,071,385 1,529,399 1,526,443 1,135,925 832,878
7. Financial expense 1,439,034 1,359,627 1,660,091 1,523,357 1,442,954
-In which: Loan interest expenses 1,220,580 1,119,742 1,073,167 1,301,395 1,287,213
8. Profit or loss from joint ventures, associated companies 5,533 80,044 -17,141 121 0
9. Cost of sales 62,164 76,866 79,923 83,761 82,481
10. Enterprise administration expenses 500,153 463,653 459,512 547,546 479,793
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -122,697 1,052,330 462,070 664,142 488,988
12. Other income 28,851 12,548 9,136 13,492 22,185
13. Other expenses 29,576 7,271 32,919 60,813 105,995
14. Other profit (12)-(13) -725 5,277 -23,784 -47,321 -83,810
15. Total accounting profit before tax (11)+(14) -123,422 1,057,608 438,286 616,821 405,179
16. Costs of current corporate income tax 197,145 129,672 63,018 78,570 100,217
17. Costs of deferred corporate income tax -74,052 31,929 -6,123 -100,553 -72,008
18. Costs of corporate income tax (16)+(17) 123,093 161,601 56,895 -21,983 28,209
19. Profit after corporate income tax (15)-(18) -246,515 896,007 381,391 638,804 376,969
20. Interest after tax of shareholders who not control 94,486 129,420 193,925 361,476 244,070
21. Profit after tax of parent company shareholders (19)-(20) -341,001 766,587 187,466 277,328 132,899
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)