Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 9,107,723 14,538,688 16,529,943 22,905,862 30,699,103
2. Deductions of revenue 0 1,740 1,729 84 54
3. Net revenues (1)-(2) 9,107,723 14,536,949 16,528,215 22,905,778 30,699,049
4. Cost of goods sold 8,839,202 14,050,214 16,102,237 22,055,696 29,593,688
5. Gross profit (3)-(4) 268,521 486,734 425,978 850,082 1,105,361
6. Revenue of financial operations 277,061 380,957 347,790 238,745 293,200
7. Financial expense 12,928 162,646 130,346 114,421 241,909
-In which: Loan interest expenses 334 79,172 96,138 115,021 178,001
8. Profit or loss from joint ventures, associated companies -30,315 -23,823 -6,945 -17 -22
9. Cost of sales 0 0 41 1,065 1,114
10. Enterprise administration expenses 516,298 734,758 398,185 599,668 382,279
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -13,959 -53,535 238,252 373,656 773,238
12. Other income 64,310 93,606 10,008 101,943 202,649
13. Other expenses 12,197 5,245 3,991 13,031 14,760
14. Other profit (12)-(13) 52,113 88,361 6,017 88,912 187,889
15. Total accounting profit before tax (11)+(14) 38,154 34,826 244,269 462,568 961,127
16. Costs of current corporate income tax 43,209 35,326 83,098 145,910 127,969
17. Costs of deferred corporate income tax -29,349 -21,292 -26,752 -56,328 51,811
18. Costs of corporate income tax (16)+(17) 13,860 14,034 56,346 89,582 179,780
19. Profit after corporate income tax (15)-(18) 24,294 20,792 187,922 372,986 781,347
20. Interest after tax of shareholders who not control 103 80 -17 29 28
21. Profit after tax of parent company shareholders (19)-(20) 24,191 20,712 187,939 372,957 781,319
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)