Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 2,129,936 5,087,449 6,942,570 5,804,972 7,493,027
2. Deductions of revenue 21,939 6,161 10,422 111,402 52,253
3. Net revenues (1)-(2) 2,107,997 5,081,287 6,932,148 5,693,569 7,440,774
4. Cost of goods sold 1,590,908 3,916,265 5,567,673 3,516,786 4,660,681
5. Gross profit (3)-(4) 517,089 1,165,022 1,364,475 2,176,783 2,780,093
6. Revenue of financial operations 735,636 486,901 586,096 280,858 295,710
7. Financial expense 823,052 1,634,620 -209,895 700,372 -284,435
-In which: Loan interest expenses 698,668 778,649 1,629,842 731,187 -324,280
8. Profit or loss from joint ventures, associated companies -5,820 0 -11,069 0 171
9. Cost of sales 129,287 251,538 256,658 396,487 456,634
10. Enterprise administration expenses 90,106 -1,402,221 199,086 160,795 165,542
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 204,459 1,167,987 1,693,652 1,199,987 2,738,233
12. Other income 81,721 38,658 440,346 52,840 19,411
13. Other expenses 412,667 114,907 328,411 233,544 553,208
14. Other profit (12)-(13) -330,945 -76,250 111,935 -180,704 -533,797
15. Total accounting profit before tax (11)+(14) -126,486 1,091,737 1,805,587 1,019,284 2,204,437
16. Costs of current corporate income tax 356 3,236 30,899 942 0
17. Costs of deferred corporate income tax -253,394 -92,071 -42,727 -38,222 -38,517
18. Costs of corporate income tax (16)+(17) -253,038 -88,835 -11,828 -37,280 -38,517
19. Profit after corporate income tax (15)-(18) 126,552 1,180,572 1,817,415 1,056,563 2,242,953
20. Interest after tax of shareholders who not control -57,604 351 108,283 46,289 117,438
21. Profit after tax of parent company shareholders (19)-(20) 184,156 1,180,221 1,709,132 1,010,274 2,125,516
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)