Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 4,308,617 1,404,547 6,132,140 2,775,753 6,687,200
2. Deductions of revenue 0 447,210 240,297 0 0
3. Net revenues (1)-(2) 4,308,617 957,337 5,891,843 2,775,753 6,687,200
4. Cost of goods sold 1,842,830 689,321 2,094,803 1,492,307 3,495,788
5. Gross profit (3)-(4) 2,465,787 268,016 3,797,040 1,283,446 3,191,413
6. Revenue of financial operations 163,117 337,779 512,025 451,307 681,080
7. Financial expense 535,216 591,963 489,281 258,387 705,319
-In which: Loan interest expenses 481,901 522,564 445,557 268,186 639,369
8. Profit or loss from joint ventures, associated companies 12,640 2,199,241 -13,399 57,480 179,706
9. Cost of sales 189,916 45,915 361,555 98,035 161,571
10. Enterprise administration expenses 430,572 458,744 538,996 528,805 588,264
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,485,841 1,708,414 2,905,834 907,006 2,597,045
12. Other income 5,378 20,629 22,916 49,296 332,680
13. Other expenses 126,565 10,171 16,364 192,575 5,027
14. Other profit (12)-(13) -121,186 10,458 6,551 -143,279 327,653
15. Total accounting profit before tax (11)+(14) 1,364,655 1,718,873 2,912,386 763,728 2,924,697
16. Costs of current corporate income tax 251,753 150,106 452,288 299,839 721,869
17. Costs of deferred corporate income tax 157,756 -26,908 223,222 4,010 -23,987
18. Costs of corporate income tax (16)+(17) 409,510 123,199 675,511 303,849 697,883
19. Profit after corporate income tax (15)-(18) 955,145 1,595,674 2,236,875 459,879 2,226,815
20. Interest after tax of shareholders who not control 171,436 48,363 236,589 33,722 80,064
21. Profit after tax of parent company shareholders (19)-(20) 783,709 1,547,311 2,000,286 426,157 2,146,750
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)