Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 875,084 1,079,686 10,984,914 30,661,331 37,004,576
2. Deductions of revenue 3,233 32 9,885 13,298 58,793
3. Net revenues (1)-(2) 871,852 1,079,654 10,975,029 30,648,033 36,945,783
4. Cost of goods sold 586,880 693,927 9,914,782 27,889,842 33,611,791
5. Gross profit (3)-(4) 284,971 385,728 1,060,247 2,758,190 3,333,991
6. Revenue of financial operations 227,355 368,052 389,861 898,711 1,207,457
7. Financial expense 306,130 312,883 402,069 643,143 1,135,713
-In which: Loan interest expenses 306,130 172,921 381,272 599,754 891,618
8. Profit or loss from joint ventures, associated companies 6,867 12,241 -17,888 -25,427 -36,740
9. Cost of sales 63,142 27,250 389,253 1,260,758 1,439,467
10. Enterprise administration expenses 113,089 241,905 551,921 1,372,431 1,540,852
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 36,833 183,982 88,979 355,142 388,676
12. Other income 3,882 2,958 33,062 104,433 507,249
13. Other expenses 6,323 1,642 69,276 67,306 50,098
14. Other profit (12)-(13) -2,441 1,316 -36,214 37,126 457,151
15. Total accounting profit before tax (11)+(14) 34,392 185,298 52,765 392,268 845,827
16. Costs of current corporate income tax 4,025 47,062 32,210 110,568 399,029
17. Costs of deferred corporate income tax 0 0 -29,005 -2,407 -202,498
18. Costs of corporate income tax (16)+(17) 4,025 47,062 3,206 108,160 196,531
19. Profit after corporate income tax (15)-(18) 30,366 138,236 49,559 284,108 649,295
20. Interest after tax of shareholders who not control -17,630 -792 9,446 148,684 207,493
21. Profit after tax of parent company shareholders (19)-(20) 47,997 139,028 40,113 135,424 441,803
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)