Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 8,810,494 12,251,080 11,911,961 13,285,706 14,399,859
2. Deductions of revenue 0 0 0 35,072 0
3. Net revenues (1)-(2) 8,810,494 12,251,080 11,911,961 13,250,634 14,399,859
4. Cost of goods sold 6,897,086 11,203,655 10,819,612 10,726,300 10,845,438
5. Gross profit (3)-(4) 1,913,408 1,047,426 1,092,349 2,524,334 3,554,421
6. Revenue of financial operations 12,936 8,372 9,904 8,472 20,626
7. Financial expense 185,662 329,026 367,364 258,250 182,509
-In which: Loan interest expenses 185,112 299,328 337,261 242,091 175,789
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 56,651 81,414 77,187 113,341 150,582
10. Enterprise administration expenses 546,297 447,528 416,615 613,375 744,755
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,137,735 197,830 241,088 1,547,841 2,497,201
12. Other income 5,363 26,417 5,223 10,850 60,448
13. Other expenses 15,081 65,771 41,016 60,948 15,404
14. Other profit (12)-(13) -9,718 -39,354 -35,793 -50,098 45,044
15. Total accounting profit before tax (11)+(14) 1,128,017 158,476 205,295 1,497,742 2,542,245
16. Costs of current corporate income tax 181,075 93,015 62,587 341,883 569,625
17. Costs of deferred corporate income tax 206 359 206 -14,821 -26,193
18. Costs of corporate income tax (16)+(17) 181,281 93,374 62,793 327,062 543,432
19. Profit after corporate income tax (15)-(18) 946,737 65,101 142,502 1,170,681 1,998,813
20. Interest after tax of shareholders who not control 246,314 85,421 22,570 -58,243 -24,271
21. Profit after tax of parent company shareholders (19)-(20) 700,423 -20,320 119,932 1,228,923 2,023,084
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)