Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 11,365,569 14,122,589 7,546,573 6,378,892 4,641,254
2. Deductions of revenue 10,511 0 147 4,377 6,696
3. Net revenues (1)-(2) 11,355,058 14,122,589 7,546,426 6,374,514 4,634,558
4. Cost of goods sold 10,583,438 13,864,655 7,265,706 6,072,242 4,343,941
5. Gross profit (3)-(4) 771,620 257,934 280,720 302,273 290,617
6. Revenue of financial operations 111,804 158,545 74,274 221,608 299,979
7. Financial expense 302,007 521,386 556,159 407,949 393,856
-In which: Loan interest expenses 299,036 520,822 553,804 404,870 383,049
8. Profit or loss from joint ventures, associated companies -5,334 6,751 -37,680 -26,323 -3,152
9. Cost of sales 46,833 39,451 38,758 36,232 39,166
10. Enterprise administration expenses 380,933 939,895 482,911 -214,698 94,877
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 148,318 -1,077,502 -760,514 268,075 59,545
12. Other income 22,927 25,443 33,629 628,891 277,617
13. Other expenses 22,883 50,657 30,544 24,797 66,530
14. Other profit (12)-(13) 45 -25,214 3,084 604,094 211,087
15. Total accounting profit before tax (11)+(14) 148,363 -1,102,716 -757,430 872,169 270,632
16. Costs of current corporate income tax 38,906 3,177 5,324 23,400 5,207
17. Costs of deferred corporate income tax 17,109 34,729 19,525 -3,022 15,139
18. Costs of corporate income tax (16)+(17) 56,015 37,906 24,849 20,378 20,346
19. Profit after corporate income tax (15)-(18) 92,348 -1,140,621 -782,278 851,790 250,286
20. Interest after tax of shareholders who not control -6,105 -9,862 -4,734 2,794 1,285
21. Profit after tax of parent company shareholders (19)-(20) 98,452 -1,130,759 -777,544 848,997 249,001
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)