Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 3,299,602 5,460,674 7,963,245 7,792,061 9,080,994
2. Deductions of revenue 6,734 77,906 108,319 193,235 182,549
3. Net revenues (1)-(2) 3,292,868 5,382,768 7,854,925 7,598,826 8,898,445
4. Cost of goods sold 2,709,744 4,392,444 6,558,233 6,271,006 7,394,105
5. Gross profit (3)-(4) 583,124 990,324 1,296,692 1,327,819 1,504,340
6. Revenue of financial operations 233,542 265,854 510,884 591,580 469,083
7. Financial expense 322,492 547,010 769,110 813,392 649,193
-In which: Loan interest expenses 310,778 523,784 677,618 661,647 548,701
8. Profit or loss from joint ventures, associated companies 17,080 11,490 13,207 5,192 95,993
9. Cost of sales 204,593 335,905 455,267 478,263 526,693
10. Enterprise administration expenses 271,483 401,997 443,891 434,599 472,085
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 35,179 -17,244 152,515 198,338 421,445
12. Other income 7,559 63,469 33,449 13,309 71,595
13. Other expenses 7,119 9,811 16,405 17,186 264,333
14. Other profit (12)-(13) 440 53,658 17,045 -3,877 -192,738
15. Total accounting profit before tax (11)+(14) 35,619 36,415 169,559 194,461 228,707
16. Costs of current corporate income tax 15,563 42,292 95,877 85,571 100,985
17. Costs of deferred corporate income tax -8,821 -21,784 -25,272 -32,743 -64,877
18. Costs of corporate income tax (16)+(17) 6,742 20,507 70,604 52,828 36,108
19. Profit after corporate income tax (15)-(18) 28,877 15,907 98,955 141,633 192,599
20. Interest after tax of shareholders who not control 18,528 12,841 92,509 90,465 148,927
21. Profit after tax of parent company shareholders (19)-(20) 10,349 3,066 6,446 51,168 43,672
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)