Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 687,388 294,824 347,488 560,332 590,053
2. Deductions of revenue 135 155 362 277 61
3. Net revenues (1)-(2) 687,253 294,669 347,126 560,055 589,992
4. Cost of goods sold 466,995 137,363 205,652 272,080 304,570
5. Gross profit (3)-(4) 220,258 157,306 141,474 287,975 285,422
6. Revenue of financial operations 1,620,122 579,068 311,744 458,659 328,459
7. Financial expense 288,481 877,053 518,824 417,496 330,523
-In which: Loan interest expenses 231,881 468,116 424,927 372,790 369,889
8. Profit or loss from joint ventures, associated companies 366,571 292,107 480,818 280,681 350,561
9. Cost of sales 34,636 7,511 9,945 13,802 18,978
10. Enterprise administration expenses 41,703 59,536 56,939 69,560 75,839
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,842,129 84,382 348,328 526,456 539,100
12. Other income 179 7,579 4,649 5,740 3,258
13. Other expenses 3,019 3,352 5,143 5,422 3,849
14. Other profit (12)-(13) -2,840 4,227 -494 318 -591
15. Total accounting profit before tax (11)+(14) 1,839,289 88,608 347,834 526,774 538,509
16. Costs of current corporate income tax 229,483 11,759 16,930 49,014 38,785
17. Costs of deferred corporate income tax -33,094 -69,556 -8,686 -36 -1,509
18. Costs of corporate income tax (16)+(17) 196,389 -57,797 8,244 48,978 37,275
19. Profit after corporate income tax (15)-(18) 1,642,900 146,405 339,590 477,796 501,234
20. Interest after tax of shareholders who not control 27,238 39,984 29,260 59,717 33,320
21. Profit after tax of parent company shareholders (19)-(20) 1,615,662 106,422 310,331 418,078 467,914
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)