Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 1,494,523 1,381,119 2,093,233 2,163,456 2,325,314
2. Deductions of revenue 1,199 0 0 0 0
3. Net revenues (1)-(2) 1,493,323 1,381,119 2,093,233 2,163,456 2,325,314
4. Cost of goods sold 737,206 613,940 1,081,833 1,042,529 1,252,131
5. Gross profit (3)-(4) 756,117 767,179 1,011,399 1,120,928 1,073,184
6. Revenue of financial operations 30,562 37,658 213,920 100,601 38,036
7. Financial expense 366,341 408,824 657,088 870,736 801,108
-In which: Loan interest expenses 349,496 383,782 586,905 841,612 785,725
8. Profit or loss from joint ventures, associated companies 0 6,322 12,828 5,210 5,367
9. Cost of sales 1,700 471 379 985 25
10. Enterprise administration expenses 114,299 115,464 160,341 158,479 135,490
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 304,339 286,399 420,339 196,539 179,963
12. Other income 5,893 107,808 2,500 5,565 5,205
13. Other expenses 1,188 25,491 16,073 7,091 3,638
14. Other profit (12)-(13) 4,705 82,317 -13,573 -1,525 1,567
15. Total accounting profit before tax (11)+(14) 309,044 368,716 406,766 195,014 181,531
16. Costs of current corporate income tax 14,452 44,652 41,128 46,864 55,371
17. Costs of deferred corporate income tax 720 -1,370 -4,941 4,825 34,086
18. Costs of corporate income tax (16)+(17) 15,171 43,282 36,187 51,690 89,457
19. Profit after corporate income tax (15)-(18) 293,873 325,434 370,580 143,324 92,073
20. Interest after tax of shareholders who not control 37,649 42,602 54,886 6,080 -22,750
21. Profit after tax of parent company shareholders (19)-(20) 256,224 282,832 315,693 137,244 114,823
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)