Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 11,144,614 12,606,146 11,432,229 13,993,894 16,515,989
2. Deductions of revenue 331,820 337,101 322,229 420,370 516,252
3. Net revenues (1)-(2) 10,812,795 12,269,045 11,110,001 13,573,523 15,999,738
4. Cost of goods sold 8,959,836 11,094,534 9,995,760 11,641,314 13,253,170
5. Gross profit (3)-(4) 1,852,959 1,174,511 1,114,241 1,932,209 2,746,567
6. Revenue of financial operations 27,013 28,798 37,777 39,213 78,444
7. Financial expense 199,010 200,734 280,735 274,645 261,243
-In which: Loan interest expenses 182,280 182,797 240,528 263,724 260,319
8. Profit or loss from joint ventures, associated companies 2,905 9 -4,765 -1,430 -525
9. Cost of sales 405,236 403,170 432,440 469,099 510,242
10. Enterprise administration expenses 344,481 343,521 356,356 391,720 447,546
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 934,150 255,894 77,721 834,529 1,605,456
12. Other income 47,121 7,433 21,669 19,298 22,079
13. Other expenses 1,586 6,382 1,641 3,143 4,061
14. Other profit (12)-(13) 45,535 1,050 20,028 16,155 18,018
15. Total accounting profit before tax (11)+(14) 979,685 256,944 97,749 850,684 1,623,474
16. Costs of current corporate income tax 150,127 110,073 72,742 104,042 123,385
17. Costs of deferred corporate income tax 0 -3,215 0 -22,430 -6,680
18. Costs of corporate income tax (16)+(17) 150,127 106,857 72,742 81,613 116,706
19. Profit after corporate income tax (15)-(18) 829,558 150,087 25,007 769,071 1,506,768
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 829,558 150,087 25,007 769,071 1,506,768
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)