Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 13,583,642 11,665,241 14,107,033 14,345,267 7,442,724
2. Deductions of revenue 19,352 9,893 13,780 8,939 0
3. Net revenues (1)-(2) 13,564,290 11,655,348 14,093,253 14,336,329 7,442,724
4. Cost of goods sold 11,293,885 9,651,913 13,308,967 13,443,622 5,982,776
5. Gross profit (3)-(4) 2,270,405 2,003,435 784,286 892,707 1,459,948
6. Revenue of financial operations 344,623 434,415 485,311 1,917,334 183,847
7. Financial expense 1,435,452 1,424,959 2,195,844 2,284,396 1,253,464
-In which: Loan interest expenses 0 832,872 1,004,524 1,371,669 1,020,072
8. Profit or loss from joint ventures, associated companies 3,065 13,920 9,710 30,317 0
9. Cost of sales 445,622 346,627 377,180 361,709 99,169
10. Enterprise administration expenses 638,031 473,417 499,572 452,327 163,228
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 98,987 206,767 -1,793,288 -258,076 127,935
12. Other income 142,173 102,063 181,079 69,542 10,214
13. Other expenses 84,644 59,358 41,803 745,036 89,273
14. Other profit (12)-(13) 57,529 42,705 139,276 -675,494 -79,059
15. Total accounting profit before tax (11)+(14) 156,516 249,472 -1,654,013 -933,570 48,876
16. Costs of current corporate income tax 59,707 54,118 56,990 309,709 33,504
17. Costs of deferred corporate income tax -164,315 -98,326 -181,392 343,320 4,079
18. Costs of corporate income tax (16)+(17) -104,608 -44,208 -124,402 653,029 37,583
19. Profit after corporate income tax (15)-(18) 261,124 293,680 -1,529,611 -1,586,599 11,293
20. Interest after tax of shareholders who not control 65,512 32,011 46,274 51,858 0
21. Profit after tax of parent company shareholders (19)-(20) 195,611 261,669 -1,575,884 -1,638,457 11,293
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)