Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 9,885,393 13,801,095 12,907,490 3,031,834 2,327,614
2. Deductions of revenue 65,741 72,027 19,476 2,678 0
3. Net revenues (1)-(2) 9,819,652 13,729,068 12,888,014 3,029,156 2,327,614
4. Cost of goods sold 9,309,535 12,895,092 13,359,046 3,044,431 2,407,195
5. Gross profit (3)-(4) 510,116 833,976 -471,032 -15,275 -79,581
6. Revenue of financial operations 20,694 69,637 78,496 28,450 10,984
7. Financial expense 412,065 438,313 596,868 532,529 648,410
-In which: Loan interest expenses 392,035 395,636 446,142 561,023 663,132
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 47,018 81,675 47,305 7,776 12,511
10. Enterprise administration expenses 108,689 147,939 119,307 85,602 72,293
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -36,961 235,687 -1,156,016 -612,732 -801,811
12. Other income 97,363 9,230 1,028,685 627,415 11,816
13. Other expenses 28,974 8,572 1,070,657 943,389 201,495
14. Other profit (12)-(13) 68,389 658 -41,972 -315,974 -189,679
15. Total accounting profit before tax (11)+(14) 31,428 236,345 -1,197,989 -928,707 -991,490
16. Costs of current corporate income tax 21,784 37,275 1,985 0 0
17. Costs of deferred corporate income tax -253 -212 -372 139 56
18. Costs of corporate income tax (16)+(17) 21,531 37,063 1,613 139 56
19. Profit after corporate income tax (15)-(18) 9,897 199,281 -1,199,602 -928,846 -991,545
20. Interest after tax of shareholders who not control 571 222 -1,605 -1,270 -1,274
21. Profit after tax of parent company shareholders (19)-(20) 9,326 199,060 -1,197,996 -927,576 -990,271
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)