Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 28,093,456 70,959,896 92,147,803 106,753,892 121,462,677
2. Deductions of revenue 182,116 381,331 689,258 967,131 249,745
3. Net revenues (1)-(2) 27,911,340 70,578,565 91,458,545 105,786,761 121,212,932
4. Cost of goods sold 38,402,674 73,204,397 87,519,431 91,961,142 103,141,422
5. Gross profit (3)-(4) -10,491,335 -2,625,833 3,939,114 13,825,619 18,071,509
6. Revenue of financial operations 1,556,591 1,373,889 921,937 1,260,154 1,518,018
7. Financial expense 1,580,521 4,163,498 4,138,919 5,588,188 3,573,747
-In which: Loan interest expenses 806,953 1,163,370 1,554,930 1,281,734 838,228
8. Profit or loss from joint ventures, associated companies -208,047 35,678 106,785 70,538 857,220
9. Cost of sales 1,238,060 2,932,481 4,369,181 4,864,632 6,171,347
10. Enterprise administration expenses 1,653,469 1,875,379 2,094,619 2,186,176 2,693,262
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -13,614,842 -10,187,622 -5,634,883 2,517,315 8,008,391
12. Other income 707,798 309,416 667,664 5,485,208 296,459
13. Other expenses 116,741 213,092 282,508 279,599 27,932
14. Other profit (12)-(13) 591,057 96,324 385,155 5,205,609 268,527
15. Total accounting profit before tax (11)+(14) -13,023,785 -10,091,298 -5,249,728 7,722,924 8,276,918
16. Costs of current corporate income tax 256,600 301,484 272,228 388,169 534,730
17. Costs of deferred corporate income tax 57,170 -23,400 -4,460 67,329 28,191
18. Costs of corporate income tax (16)+(17) 313,770 278,083 267,768 455,498 562,920
19. Profit after corporate income tax (15)-(18) -13,337,555 -10,369,381 -5,517,496 7,267,427 7,713,997
20. Interest after tax of shareholders who not control -371,875 83,254 290,314 384,233 412,026
21. Profit after tax of parent company shareholders (19)-(20) -12,965,679 -10,452,635 -5,807,811 6,883,194 7,301,971
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)