Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 5,460,674 7,963,245 7,792,061 9,080,994 9,948,577
2. Deductions of revenue 77,906 108,319 193,235 182,549 172,819
3. Net revenues (1)-(2) 5,382,768 7,854,925 7,598,826 8,898,445 9,775,758
4. Cost of goods sold 4,392,444 6,558,233 6,271,006 7,394,105 8,160,323
5. Gross profit (3)-(4) 990,324 1,296,692 1,327,819 1,504,340 1,615,434
6. Revenue of financial operations 265,854 510,884 591,580 469,083 411,219
7. Financial expense 547,010 769,110 813,392 649,193 700,578
-In which: Loan interest expenses 523,784 677,618 661,647 548,701 614,611
8. Profit or loss from joint ventures, associated companies 11,490 13,207 5,192 95,993 5,300
9. Cost of sales 335,905 455,267 478,263 526,693 533,267
10. Enterprise administration expenses 401,997 443,891 434,599 472,085 461,881
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -17,244 152,515 198,338 421,445 336,228
12. Other income 63,469 33,449 13,309 71,595 324,833
13. Other expenses 9,811 16,405 17,186 264,333 290,364
14. Other profit (12)-(13) 53,658 17,045 -3,877 -192,738 34,469
15. Total accounting profit before tax (11)+(14) 36,415 169,559 194,461 228,707 370,697
16. Costs of current corporate income tax 42,292 95,877 85,571 100,985 173,145
17. Costs of deferred corporate income tax -21,784 -25,272 -32,743 -64,877 -61,929
18. Costs of corporate income tax (16)+(17) 20,507 70,604 52,828 36,108 111,216
19. Profit after corporate income tax (15)-(18) 15,907 98,955 141,633 192,599 259,481
20. Interest after tax of shareholders who not control 12,841 92,509 90,465 148,927 111,550
21. Profit after tax of parent company shareholders (19)-(20) 3,066 6,446 51,168 43,672 147,931
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)