Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 761,665 875,084 1,079,686 10,984,914 30,661,331
2. Deductions of revenue 11,140 3,233 32 9,885 13,298
3. Net revenues (1)-(2) 750,525 871,852 1,079,654 10,975,029 30,648,033
4. Cost of goods sold 665,348 586,880 693,927 9,914,782 27,889,842
5. Gross profit (3)-(4) 85,177 284,971 385,728 1,060,247 2,758,190
6. Revenue of financial operations 60,298 227,355 368,052 389,861 898,711
7. Financial expense 237,597 306,130 312,883 402,069 643,143
-In which: Loan interest expenses 197,291 306,130 172,921 381,272 599,754
8. Profit or loss from joint ventures, associated companies -10,965 6,867 12,241 -17,888 -25,427
9. Cost of sales 28,258 63,142 27,250 389,253 1,260,758
10. Enterprise administration expenses 121,014 113,089 241,905 551,921 1,372,431
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -252,358 36,833 183,982 88,979 355,142
12. Other income 13,034 3,882 2,958 33,062 104,433
13. Other expenses 7,699 6,323 1,642 69,276 67,306
14. Other profit (12)-(13) 5,335 -2,441 1,316 -36,214 37,126
15. Total accounting profit before tax (11)+(14) -247,023 34,392 185,298 52,765 392,268
16. Costs of current corporate income tax -3,581 4,025 47,062 32,210 110,568
17. Costs of deferred corporate income tax 0 0 0 -29,005 -2,407
18. Costs of corporate income tax (16)+(17) -3,581 4,025 47,062 3,206 108,160
19. Profit after corporate income tax (15)-(18) -243,443 30,366 138,236 49,559 284,108
20. Interest after tax of shareholders who not control -8,381 -17,630 -792 9,446 148,684
21. Profit after tax of parent company shareholders (19)-(20) -235,062 47,997 139,028 40,113 135,424
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)