Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 22,619,505 30,276,711 31,975,614 40,241,629 51,232,050
2. Deductions of revenue 124,544 110,910 125,964 137,137 149,181
3. Net revenues (1)-(2) 22,494,961 30,165,801 31,849,650 40,104,493 51,082,868
4. Cost of goods sold 19,343,448 25,462,623 26,688,006 32,521,432 41,073,164
5. Gross profit (3)-(4) 3,151,513 4,703,177 5,161,643 7,583,061 10,009,704
6. Revenue of financial operations 197,581 173,746 80,258 106,913 287,765
7. Financial expense 146,245 256,320 292,263 253,793 388,683
-In which: Loan interest expenses 132,229 231,528 284,917 253,429 388,596
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 2,067,146 3,259,298 4,169,669 5,527,211 7,018,206
10. Enterprise administration expenses 589,507 887,339 1,076,479 1,365,834 1,677,745
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 546,196 473,968 -296,509 543,137 1,212,835
12. Other income 9,426 16,254 22,062 24,090 29,913
13. Other expenses 1,481 4,599 19,735 40,270 23,630
14. Other profit (12)-(13) 7,945 11,656 2,327 -16,180 6,282
15. Total accounting profit before tax (11)+(14) 554,140 485,623 -294,182 526,957 1,219,118
16. Costs of current corporate income tax 108,125 86,687 34,994 118,543 234,878
17. Costs of deferred corporate income tax 2,116 863 21 0 0
18. Costs of corporate income tax (16)+(17) 110,242 87,549 35,015 118,543 234,878
19. Profit after corporate income tax (15)-(18) 443,898 398,074 -329,197 408,414 984,240
20. Interest after tax of shareholders who not control 166 7,713 16,447 90,897 189,375
21. Profit after tax of parent company shareholders (19)-(20) 443,732 390,361 -345,643 317,516 794,865
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)