Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 3,104,908 2,129,936 5,087,449 6,942,570 5,804,972
2. Deductions of revenue 20,050 21,939 6,161 10,422 111,402
3. Net revenues (1)-(2) 3,084,858 2,107,997 5,081,287 6,932,148 5,693,569
4. Cost of goods sold 2,893,558 1,590,908 3,916,265 5,567,673 3,516,786
5. Gross profit (3)-(4) 191,299 517,089 1,165,022 1,364,475 2,176,783
6. Revenue of financial operations 1,273,042 735,636 486,901 586,096 280,858
7. Financial expense 1,213,753 823,052 1,634,620 -209,895 700,372
-In which: Loan interest expenses 1,200,096 698,668 778,649 1,629,842 731,187
8. Profit or loss from joint ventures, associated companies 8,767 -5,820 0 -11,069 0
9. Cost of sales 354,584 129,287 251,538 256,658 396,487
10. Enterprise administration expenses 1,242,446 90,106 -1,402,221 199,086 160,795
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,337,674 204,459 1,167,987 1,693,652 1,199,987
12. Other income 76,941 81,721 38,658 440,346 52,840
13. Other expenses 961,653 412,667 114,907 328,411 233,544
14. Other profit (12)-(13) -884,712 -330,945 -76,250 111,935 -180,704
15. Total accounting profit before tax (11)+(14) -2,222,386 -126,486 1,091,737 1,805,587 1,019,284
16. Costs of current corporate income tax 1,503 356 3,236 30,899 942
17. Costs of deferred corporate income tax 3,606 -253,394 -92,071 -42,727 -38,222
18. Costs of corporate income tax (16)+(17) 5,109 -253,038 -88,835 -11,828 -37,280
19. Profit after corporate income tax (15)-(18) -2,227,495 126,552 1,180,572 1,817,415 1,056,563
20. Interest after tax of shareholders who not control -973,934 -57,604 351 108,283 46,289
21. Profit after tax of parent company shareholders (19)-(20) -1,253,561 184,156 1,180,221 1,709,132 1,010,274
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)