Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 247,975 687,388 294,824 347,488 560,332
2. Deductions of revenue 21 135 155 362 277
3. Net revenues (1)-(2) 247,954 687,253 294,669 347,126 560,055
4. Cost of goods sold 149,900 466,995 137,363 205,652 272,080
5. Gross profit (3)-(4) 98,054 220,258 157,306 141,474 287,975
6. Revenue of financial operations 118,831 1,620,122 579,068 311,744 458,659
7. Financial expense 101,472 288,481 877,053 518,824 417,496
-In which: Loan interest expenses 97,563 231,881 468,116 424,927 372,790
8. Profit or loss from joint ventures, associated companies 107,371 366,571 292,107 480,818 280,681
9. Cost of sales 9,020 34,636 7,511 9,945 13,802
10. Enterprise administration expenses 26,871 41,703 59,536 56,939 69,560
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 186,894 1,842,129 84,382 348,328 526,456
12. Other income 22,461 179 7,579 4,649 5,740
13. Other expenses 7,378 3,019 3,352 5,143 5,422
14. Other profit (12)-(13) 15,083 -2,840 4,227 -494 318
15. Total accounting profit before tax (11)+(14) 201,977 1,839,289 88,608 347,834 526,774
16. Costs of current corporate income tax 3,838 229,483 11,759 16,930 49,014
17. Costs of deferred corporate income tax -5,481 -33,094 -69,556 -8,686 -36
18. Costs of corporate income tax (16)+(17) -1,643 196,389 -57,797 8,244 48,978
19. Profit after corporate income tax (15)-(18) 203,620 1,642,900 146,405 339,590 477,796
20. Interest after tax of shareholders who not control 20,553 27,238 39,984 29,260 59,717
21. Profit after tax of parent company shareholders (19)-(20) 183,380 1,615,662 106,422 310,331 418,078
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)