Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 725,302 948,896 1,447,394 1,702,631 2,606,008
2. Deductions of revenue 20,500 48,660 106,693 105,607 102,449
3. Net revenues (1)-(2) 704,802 900,236 1,340,702 1,597,024 2,503,558
4. Cost of goods sold 250,285 370,160 520,444 527,560 813,226
5. Gross profit (3)-(4) 454,517 530,077 820,257 1,069,464 1,690,333
6. Revenue of financial operations 398,940 133,389 92,189 418,227 454,735
7. Financial expense 145,355 236,888 298,786 345,211 1,018,875
-In which: Loan interest expenses 144,646 232,453 293,974 344,029 1,007,693
8. Profit or loss from joint ventures, associated companies 287 0 37,187 69,551 0
9. Cost of sales 36,220 69,824 107,659 114,903 124,409
10. Enterprise administration expenses 122,709 101,660 55,196 131,139 176,227
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 549,460 255,093 487,992 965,990 825,556
12. Other income 758 109 434 5,312 65
13. Other expenses 5,772 932 639 6,937 335
14. Other profit (12)-(13) -5,013 -823 -204 -1,625 -270
15. Total accounting profit before tax (11)+(14) 544,447 254,270 487,788 964,364 825,286
16. Costs of current corporate income tax 65,963 20,045 22,373 22,864 49,192
17. Costs of deferred corporate income tax -56,296 -73,541 818 15,023 -15,996
18. Costs of corporate income tax (16)+(17) 9,667 -53,496 23,191 37,887 33,196
19. Profit after corporate income tax (15)-(18) 534,780 307,766 464,597 926,477 792,090
20. Interest after tax of shareholders who not control 186,153 99,364 172,651 235,408 259,983
21. Profit after tax of parent company shareholders (19)-(20) 348,627 208,402 291,947 691,069 532,107
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)