Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,955,301 3,205,610 2,612,690 3,992,095 5,091,077
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 1,955,301 3,205,610 2,612,690 3,992,095 5,091,077
4. Cost of goods sold 1,241,008 1,783,865 2,001,624 2,725,389 3,126,356
5. Gross profit (3)-(4) 714,294 1,421,745 611,066 1,266,706 1,964,721
6. Revenue of financial operations 26,276 69,343 30,164 24,624 51,903
7. Financial expense 32,927 93,099 83,747 118,691 147,423
-In which: Loan interest expenses 32,130 58,597 73,376 101,193 131,358
8. Profit or loss from joint ventures, associated companies 19,313 29,339 14,950 18,337 26,205
9. Cost of sales 0 0 0 0 45,932
10. Enterprise administration expenses 85,028 114,208 125,378 210,539 101,311
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 641,928 1,313,120 447,055 980,436 1,748,163
12. Other income 23,096 2,376 14,143 7,630 8,053
13. Other expenses 2,707 32,886 11,154 10,777 32,680
14. Other profit (12)-(13) 20,389 -30,509 2,989 -3,147 -24,627
15. Total accounting profit before tax (11)+(14) 662,317 1,282,611 450,044 977,289 1,723,536
16. Costs of current corporate income tax 111,702 231,623 92,219 177,063 322,641
17. Costs of deferred corporate income tax 0 0 0 0 0
18. Costs of corporate income tax (16)+(17) 111,702 231,623 92,219 177,063 322,641
19. Profit after corporate income tax (15)-(18) 550,615 1,050,988 357,825 800,226 1,400,895
20. Interest after tax of shareholders who not control 105,102 221,730 -27,075 149,727 194,382
21. Profit after tax of parent company shareholders (19)-(20) 445,513 829,258 384,901 650,499 1,206,513
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)