Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,415,130 1,303,181 666,131 556,473 456,498
2. Deductions of revenue 57,870 5,359 555 10,034 0
3. Net revenues (1)-(2) 1,357,260 1,297,823 665,576 546,438 456,498
4. Cost of goods sold 871,386 818,355 368,040 326,013 359,938
5. Gross profit (3)-(4) 485,875 479,467 297,536 220,426 96,560
6. Revenue of financial operations 5,196 260,012 6,280 21,832 865,127
7. Financial expense 42,319 123,802 83,905 60,316 83,013
-In which: Loan interest expenses 41,938 82,314 83,740 55,663 80,576
8. Profit or loss from joint ventures, associated companies 1,543 -7,289 661 4,055 40,288
9. Cost of sales 22,738 22,989 17,285 16,749 23,506
10. Enterprise administration expenses 40,335 47,446 40,713 40,430 79,514
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 387,221 537,953 162,574 128,818 815,942
12. Other income 7,042 2,879 1,105 843 1,923
13. Other expenses 3,463 335 240 41,099 4,427
14. Other profit (12)-(13) 3,578 2,544 865 -40,256 -2,504
15. Total accounting profit before tax (11)+(14) 390,800 540,497 163,439 88,562 813,438
16. Costs of current corporate income tax 80,288 119,213 35,320 25,911 171,722
17. Costs of deferred corporate income tax -855 532 -3,466 -3,081 346
18. Costs of corporate income tax (16)+(17) 79,433 119,745 31,853 22,829 172,068
19. Profit after corporate income tax (15)-(18) 311,366 420,751 131,585 65,733 641,370
20. Interest after tax of shareholders who not control 1,904 1,235 329 848 2,164
21. Profit after tax of parent company shareholders (19)-(20) 309,463 419,516 131,257 64,885 639,205
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)