Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 9,812,942 8,333,309 7,803,008 10,078,077 13,085,139
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 9,812,942 8,333,309 7,803,008 10,078,077 13,085,139
4. Cost of goods sold 8,668,211 6,734,693 6,229,248 7,994,829 10,369,087
5. Gross profit (3)-(4) 1,144,731 1,598,616 1,573,760 2,083,249 2,716,052
6. Revenue of financial operations 319,135 95,386 194,693 185,527 247,457
7. Financial expense 357,533 764,621 980,140 929,093 815,294
-In which: Loan interest expenses 311,340 614,493 843,792 749,167 681,780
8. Profit or loss from joint ventures, associated companies 85,753 -10,274 1,577 45,484 55,051
9. Cost of sales 56,110 -8,509 55,989 78,681 103,892
10. Enterprise administration expenses 238,863 289,549 335,477 488,415 548,123
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 897,114 638,067 398,425 818,071 1,551,251
12. Other income 35,690 21,033 10,795 19,375 30,773
13. Other expenses 42,703 61,350 28,657 8,813 17,518
14. Other profit (12)-(13) -7,013 -40,317 -17,861 10,562 13,256
15. Total accounting profit before tax (11)+(14) 890,100 597,750 380,563 828,633 1,564,507
16. Costs of current corporate income tax 57,244 138,102 88,466 120,876 202,183
17. Costs of deferred corporate income tax 68,755 -67,383 -4,537 4,153 -2,190
18. Costs of corporate income tax (16)+(17) 125,999 70,719 83,928 125,029 199,992
19. Profit after corporate income tax (15)-(18) 764,101 527,031 296,635 703,604 1,364,515
20. Interest after tax of shareholders who not control 73,041 77,029 160,065 243,263 314,350
21. Profit after tax of parent company shareholders (19)-(20) 691,060 450,002 136,570 460,341 1,050,165
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)