Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 3,999,093 5,359,942 5,765,654 9,265,901 10,857,838
2. Deductions of revenue 0 0 0 968 23,989
3. Net revenues (1)-(2) 3,999,093 5,359,942 5,765,654 9,264,932 10,833,849
4. Cost of goods sold 3,626,764 4,787,145 4,475,342 7,529,074 8,768,926
5. Gross profit (3)-(4) 372,329 572,797 1,290,312 1,735,858 2,064,923
6. Revenue of financial operations 164,388 116,274 133,163 151,534 195,981
7. Financial expense 171,416 308,603 388,654 395,149 360,118
-In which: Loan interest expenses 103,633 166,189 248,358 237,139 189,590
8. Profit or loss from joint ventures, associated companies 103,915 47,449 65,802 49,394 142,176
9. Cost of sales 12,945 17,501 24,265 35,268 44,395
10. Enterprise administration expenses 387,449 486,983 515,625 594,516 806,809
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 68,823 -76,566 560,734 911,853 1,191,758
12. Other income 51,773 4,773 153,744 77,592 312,978
13. Other expenses 58,580 59,589 63,490 59,617 128,564
14. Other profit (12)-(13) -6,807 -54,817 90,253 17,975 184,414
15. Total accounting profit before tax (11)+(14) 62,016 -131,383 650,987 929,828 1,376,172
16. Costs of current corporate income tax 43,953 37,532 130,458 267,859 343,227
17. Costs of deferred corporate income tax -18,183 -21,774 -16,242 -30,784 -11,610
18. Costs of corporate income tax (16)+(17) 25,770 15,758 114,216 237,075 331,616
19. Profit after corporate income tax (15)-(18) 36,246 -147,141 536,771 692,753 1,044,556
20. Interest after tax of shareholders who not control 17,334 -51,453 -38,348 -1,393 13,014
21. Profit after tax of parent company shareholders (19)-(20) 18,912 -95,688 575,118 694,146 1,031,542
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)