Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 19,820,650 4,821,897 7,036,589 7,820,568 9,571,423
2. Deductions of revenue 942,100 37,326 52,146 170,852 341,327
3. Net revenues (1)-(2) 18,878,550 4,784,571 6,984,443 7,649,716 9,230,096
4. Cost of goods sold 16,578,066 4,440,345 5,931,830 5,687,976 6,648,639
5. Gross profit (3)-(4) 2,300,484 344,226 1,052,612 1,961,740 2,581,456
6. Revenue of financial operations 1,520,639 633,207 224,267 245,758 467,160
7. Financial expense 570,304 409,620 526,579 401,801 348,214
-In which: Loan interest expenses 489,508 396,081 507,803 376,451 327,620
8. Profit or loss from joint ventures, associated companies 407 0 1,772 0 0
9. Cost of sales 871,054 438,807 969,781 1,427,730 1,777,779
10. Enterprise administration expenses 748,489 361,371 307,001 366,242 295,259
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,631,683 -232,365 -524,709 11,724 627,364
12. Other income 94,399 7,262 10,216 18,674 1,345
13. Other expenses 19,732 10,940 27,261 7,692 4,993
14. Other profit (12)-(13) 74,666 -3,677 -17,045 10,982 -3,648
15. Total accounting profit before tax (11)+(14) 1,706,349 -236,042 -541,754 22,706 623,716
16. Costs of current corporate income tax 172,158 -964 10,601 14,155 12,588
17. Costs of deferred corporate income tax 272,796 -1,319 -12,502 -16,796 -7,833
18. Costs of corporate income tax (16)+(17) 444,954 -2,283 -1,900 -2,641 4,755
19. Profit after corporate income tax (15)-(18) 1,261,395 -233,759 -539,854 25,346 618,961
20. Interest after tax of shareholders who not control -78,044 -88,508 -154,348 -1,694 55,939
21. Profit after tax of parent company shareholders (19)-(20) 1,339,439 -145,251 -385,507 27,040 563,022
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)