Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,381,119 2,093,233 2,163,456 2,325,314 2,998,867
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 1,381,119 2,093,233 2,163,456 2,325,314 2,998,867
4. Cost of goods sold 613,940 1,081,833 1,042,529 1,252,131 1,284,500
5. Gross profit (3)-(4) 767,179 1,011,399 1,120,928 1,073,184 1,714,368
6. Revenue of financial operations 37,658 213,920 100,601 38,036 141,973
7. Financial expense 408,824 657,088 870,736 801,108 683,259
-In which: Loan interest expenses 383,782 586,905 841,612 785,725 664,974
8. Profit or loss from joint ventures, associated companies 6,322 12,828 5,210 5,367 4,987
9. Cost of sales 471 379 985 25 0
10. Enterprise administration expenses 115,464 160,341 158,479 135,490 200,054
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 286,399 420,339 196,539 179,963 978,015
12. Other income 107,808 2,500 5,565 5,205 2,464
13. Other expenses 25,491 16,073 7,091 3,638 1,815
14. Other profit (12)-(13) 82,317 -13,573 -1,525 1,567 650
15. Total accounting profit before tax (11)+(14) 368,716 406,766 195,014 181,531 978,665
16. Costs of current corporate income tax 44,652 41,128 46,864 55,371 71,153
17. Costs of deferred corporate income tax -1,370 -4,941 4,825 34,086 -39,267
18. Costs of corporate income tax (16)+(17) 43,282 36,187 51,690 89,457 31,886
19. Profit after corporate income tax (15)-(18) 325,434 370,580 143,324 92,073 946,779
20. Interest after tax of shareholders who not control 42,602 54,886 6,080 -22,750 244,626
21. Profit after tax of parent company shareholders (19)-(20) 282,832 315,693 137,244 114,823 702,152
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)