Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 13,059,307 10,774,257 11,831,620 12,839,646 12,754,573
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 13,059,307 10,774,257 11,831,620 12,839,646 12,754,573
4. Cost of goods sold 11,653,234 9,408,096 10,579,892 11,595,099 11,611,452
5. Gross profit (3)-(4) 1,406,073 1,366,161 1,251,729 1,244,546 1,143,121
6. Revenue of financial operations 421,621 333,748 226,985 217,128 199,989
7. Financial expense 721,454 517,499 471,352 314,463 183,200
-In which: Loan interest expenses 382,577 362,921 370,866 219,998 155,918
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 2,603 2,370 2,185 1,206 93
10. Enterprise administration expenses 312,653 318,517 408,148 398,178 453,977
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 790,984 861,523 597,029 747,827 705,840
12. Other income 79,608 2,974 4,786 20,872 8,838
13. Other expenses 3,643 8,129 2,073 17,064 3,306
14. Other profit (12)-(13) 75,966 -5,155 2,713 3,808 5,532
15. Total accounting profit before tax (11)+(14) 866,950 856,367 599,741 751,635 711,371
16. Costs of current corporate income tax 50,645 58,692 75,156 59,900 58,410
17. Costs of deferred corporate income tax -8,342 0 0 1,443 -1,269
18. Costs of corporate income tax (16)+(17) 42,303 58,692 75,156 61,343 57,142
19. Profit after corporate income tax (15)-(18) 824,647 797,675 524,586 690,292 654,230
20. Interest after tax of shareholders who not control -936 361 -727 -2,221 101
21. Profit after tax of parent company shareholders (19)-(20) 825,584 797,314 525,312 692,513 654,129
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)