Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,241,490 1,212,592 554,619 2,469,988 20,259,881
2. Deductions of revenue 0 0 0 212 13,344
3. Net revenues (1)-(2) 1,241,490 1,212,592 554,619 2,469,776 20,246,538
4. Cost of goods sold 783,278 450,332 258,093 1,233,802 7,063,239
5. Gross profit (3)-(4) 458,212 762,260 296,526 1,235,974 13,183,299
6. Revenue of financial operations 620,687 541,428 595,394 699,873 1,094,635
7. Financial expense 284,275 272,854 432,580 634,528 1,524,066
-In which: Loan interest expenses 244,756 114,113 69,296 142,629 664,124
8. Profit or loss from joint ventures, associated companies -18,779 -66 0 23 793
9. Cost of sales 64,309 19,852 38,171 157,799 1,023,657
10. Enterprise administration expenses 120,186 220,819 161,443 167,027 378,506
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 591,351 790,098 259,726 976,515 11,352,498
12. Other income 3,430 10,724 5,671 5,264 11,760
13. Other expenses 3,807 16,353 9,168 4,447 144,544
14. Other profit (12)-(13) -377 -5,629 -3,497 817 -132,783
15. Total accounting profit before tax (11)+(14) 590,973 784,469 256,229 977,332 11,219,715
16. Costs of current corporate income tax 175,478 158,249 55,476 200,809 2,369,895
17. Costs of deferred corporate income tax 0 0 0 0 2,846
18. Costs of corporate income tax (16)+(17) 175,478 158,249 55,476 200,809 2,372,741
19. Profit after corporate income tax (15)-(18) 415,496 626,220 200,753 776,523 8,846,973
20. Interest after tax of shareholders who not control 47,776 253,174 62,995 95,999 559,157
21. Profit after tax of parent company shareholders (19)-(20) 367,720 373,045 137,758 680,524 8,287,816
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)