Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 37,695,258 47,279,189 45,709,890 40,678,151 43,573,367
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 37,695,258 47,279,189 45,709,890 40,678,151 43,573,367
4. Cost of goods sold 33,349,187 41,848,121 40,881,405 37,687,247 36,638,336
5. Gross profit (3)-(4) 4,346,072 5,431,069 4,828,484 2,990,904 6,935,031
6. Revenue of financial operations 1,303,077 291,084 339,834 232,650 196,671
7. Financial expense 1,217,045 2,572,449 3,335,715 3,607,070 2,551,983
-In which: Loan interest expenses 1,220,925 1,576,788 2,468,023 2,261,335 1,663,204
8. Profit or loss from joint ventures, associated companies 118,561 332,411 375,911 207,499 367,160
9. Cost of sales 225 245 201 157 193
10. Enterprise administration expenses 680,554 664,898 638,884 693,358 675,901
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 3,869,885 2,816,971 1,569,430 -869,531 4,270,785
12. Other income 26,832 31,291 11,809 14,712 4,681
13. Other expenses 30,494 -12,343 12,290 36,990 16,573
14. Other profit (12)-(13) -3,662 43,634 -480 -22,278 -11,892
15. Total accounting profit before tax (11)+(14) 3,866,223 2,860,605 1,568,950 -891,809 4,258,893
16. Costs of current corporate income tax 732,649 500,362 222,234 5,622 556,378
17. Costs of deferred corporate income tax 0 0 0 0 0
18. Costs of corporate income tax (16)+(17) 732,649 500,362 222,234 5,622 556,378
19. Profit after corporate income tax (15)-(18) 3,133,575 2,360,243 1,346,716 -897,431 3,702,515
20. Interest after tax of shareholders who not control 37,751 26,872 18,367 3,302 12,130
21. Profit after tax of parent company shareholders (19)-(20) 3,095,824 2,333,371 1,328,349 -900,733 3,690,385
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)