Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 3,484,219 3,043,537 2,879,567 3,374,697 6,004,462
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 3,484,219 3,043,537 2,879,567 3,374,697 6,004,462
4. Cost of goods sold 2,966,526 2,685,469 2,393,938 2,932,440 5,142,862
5. Gross profit (3)-(4) 517,694 358,068 485,629 442,258 861,600
6. Revenue of financial operations 18,792 161,373 23,216 85,599 90,832
7. Financial expense 152,247 221,676 287,421 232,147 361,265
-In which: Loan interest expenses 145,657 212,869 260,560 215,153 339,887
8. Profit or loss from joint ventures, associated companies 0 0 0 4,274 3,481
9. Cost of sales 25,064 27,041 20,805 25,910 63,314
10. Enterprise administration expenses 199,940 216,800 209,045 211,338 328,255
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 159,235 53,924 -8,426 62,737 203,079
12. Other income 7,609 64,243 13,818 19,361 13,003
13. Other expenses 7,896 40,777 22,470 21,399 47,554
14. Other profit (12)-(13) -287 23,466 -8,652 -2,038 -34,551
15. Total accounting profit before tax (11)+(14) 158,947 77,391 -17,078 60,699 168,529
16. Costs of current corporate income tax 44,172 31,664 25,986 31,817 77,488
17. Costs of deferred corporate income tax -45 -5,582 96 -1,300 -21,667
18. Costs of corporate income tax (16)+(17) 44,127 26,082 26,082 30,516 55,821
19. Profit after corporate income tax (15)-(18) 114,821 51,309 -43,160 30,182 112,708
20. Interest after tax of shareholders who not control 6,533 22,591 -10,723 20,801 65,746
21. Profit after tax of parent company shareholders (19)-(20) 108,287 28,718 -32,437 9,381 46,961
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)