Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,392,790 1,634,578 1,699,577 1,615,870 1,142,739
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 1,392,790 1,634,578 1,699,577 1,615,870 1,142,739
4. Cost of goods sold 1,039,606 1,143,332 1,411,522 1,096,689 796,383
5. Gross profit (3)-(4) 353,184 491,245 288,054 519,181 346,356
6. Revenue of financial operations 458,147 160,439 252,598 61,532 94,114
7. Financial expense 246,944 346,797 167,082 272,567 175,167
-In which: Loan interest expenses 213,199 331,248 155,368 103,273 173,936
8. Profit or loss from joint ventures, associated companies 0 0 0 0 -99
9. Cost of sales 23,212 14,962 136,219 107,330 2,349
10. Enterprise administration expenses 135,256 78,601 55,088 101,792 61,433
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 405,919 211,324 182,263 99,024 201,422
12. Other income 21,616 23,076 18,046 20,714 8,149
13. Other expenses 10,928 7,613 12,026 8,552 25,855
14. Other profit (12)-(13) 10,689 15,463 6,020 12,162 -17,707
15. Total accounting profit before tax (11)+(14) 416,607 226,788 188,283 111,185 183,715
16. Costs of current corporate income tax 97,147 82,729 51,295 43,142 58,426
17. Costs of deferred corporate income tax -8,747 1,634 2,693 3,232 -315
18. Costs of corporate income tax (16)+(17) 88,400 84,363 53,988 46,374 58,111
19. Profit after corporate income tax (15)-(18) 328,207 142,425 134,295 64,812 125,604
20. Interest after tax of shareholders who not control 38,923 1,952 6,843 4,018 3,604
21. Profit after tax of parent company shareholders (19)-(20) 289,284 140,473 127,452 60,794 122,000
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)