Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 2,193,884 2,924,336 2,050,960 2,981,429 2,966,786
2. Deductions of revenue 3,617 23,533 7,661 288 25,205
3. Net revenues (1)-(2) 2,190,268 2,900,803 2,043,298 2,981,141 2,941,581
4. Cost of goods sold 1,908,906 2,536,189 1,724,138 2,573,006 2,338,401
5. Gross profit (3)-(4) 281,361 364,614 319,160 408,136 603,180
6. Revenue of financial operations 13,727 59,492 57,059 37,129 41,951
7. Financial expense 56,505 122,973 137,848 146,514 210,673
-In which: Loan interest expenses 44,680 61,406 74,974 97,042 146,954
8. Profit or loss from joint ventures, associated companies 1,317 0 0 3,227 1,451
9. Cost of sales 91,936 119,375 59,233 109,807 159,799
10. Enterprise administration expenses 53,356 62,496 80,308 94,490 117,161
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 94,607 119,263 98,830 97,681 158,950
12. Other income 15,433 2,324 1,061 37,231 2,871
13. Other expenses 11,670 9,488 11,979 21,698 6,934
14. Other profit (12)-(13) 3,763 -7,164 -10,918 15,533 -4,063
15. Total accounting profit before tax (11)+(14) 98,370 112,099 87,912 113,213 154,887
16. Costs of current corporate income tax 15,205 17,700 13,883 17,719 23,064
17. Costs of deferred corporate income tax 231 -754 617 -1,494 -1,004
18. Costs of corporate income tax (16)+(17) 15,436 16,946 14,500 16,225 22,059
19. Profit after corporate income tax (15)-(18) 82,934 95,153 73,412 96,988 132,827
20. Interest after tax of shareholders who not control 18,393 22,967 22,219 24,571 38,673
21. Profit after tax of parent company shareholders (19)-(20) 64,541 72,186 51,193 72,417 94,154
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)