Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 948,896 1,447,394 1,702,631 2,606,008 2,706,416
2. Deductions of revenue 48,660 106,693 105,607 102,449 102,449
3. Net revenues (1)-(2) 900,236 1,340,702 1,597,024 2,503,558 2,603,966
4. Cost of goods sold 370,160 520,444 527,560 813,226 957,704
5. Gross profit (3)-(4) 530,077 820,257 1,069,464 1,690,333 1,646,263
6. Revenue of financial operations 133,389 92,189 418,227 454,735 438,467
7. Financial expense 236,888 298,786 345,211 1,018,875 1,038,947
-In which: Loan interest expenses 232,453 293,974 344,029 1,007,693 1,029,534
8. Profit or loss from joint ventures, associated companies 0 37,187 69,551 0 0
9. Cost of sales 69,824 107,659 114,903 124,409 121,979
10. Enterprise administration expenses 101,660 55,196 131,139 176,227 161,180
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 255,093 487,992 965,990 825,556 762,623
12. Other income 109 434 5,312 65 7,768
13. Other expenses 932 639 6,937 335 577
14. Other profit (12)-(13) -823 -204 -1,625 -270 7,192
15. Total accounting profit before tax (11)+(14) 254,270 487,788 964,364 825,286 769,815
16. Costs of current corporate income tax 20,045 22,373 22,864 49,192 65,819
17. Costs of deferred corporate income tax -73,541 818 15,023 -15,996 -15,093
18. Costs of corporate income tax (16)+(17) -53,496 23,191 37,887 33,196 50,725
19. Profit after corporate income tax (15)-(18) 307,766 464,597 926,477 792,090 719,089
20. Interest after tax of shareholders who not control 99,364 172,651 235,408 259,983 208,546
21. Profit after tax of parent company shareholders (19)-(20) 208,402 291,947 691,069 532,107 510,543
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)