Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 7,370,866 9,047,535 9,461,502 11,806,249 16,001,896
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 7,370,866 9,047,535 9,461,502 11,806,249 16,001,896
4. Cost of goods sold 6,120,765 7,463,123 7,627,788 9,361,680 13,658,500
5. Gross profit (3)-(4) 1,250,102 1,584,412 1,833,714 2,444,569 2,343,397
6. Revenue of financial operations 182,282 221,273 375,019 309,045 320,471
7. Financial expense 158,188 307,635 468,441 576,161 578,631
-In which: Loan interest expenses 142,554 237,848 343,400 415,156 435,271
8. Profit or loss from joint ventures, associated companies 24,550 27,865 26,417 16,993 21,483
9. Cost of sales 10,493 12,874 13,386 16,586 13,860
10. Enterprise administration expenses 304,718 408,105 411,397 488,801 530,631
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 983,535 1,104,936 1,341,926 1,689,059 1,562,230
12. Other income 71,669 426,820 204,258 282,885 128,067
13. Other expenses 6,731 134,735 558 100,756 34,968
14. Other profit (12)-(13) 64,938 292,085 203,700 182,129 93,099
15. Total accounting profit before tax (11)+(14) 1,048,472 1,397,021 1,545,626 1,871,188 1,655,329
16. Costs of current corporate income tax 190,625 271,786 306,974 398,454 335,380
17. Costs of deferred corporate income tax 13,445 10,683 19,447 527 -10,995
18. Costs of corporate income tax (16)+(17) 204,069 282,469 326,421 398,982 324,385
19. Profit after corporate income tax (15)-(18) 844,403 1,114,553 1,219,205 1,472,206 1,330,944
20. Interest after tax of shareholders who not control 175,463 277,357 248,839 377,626 291,480
21. Profit after tax of parent company shareholders (19)-(20) 668,940 837,196 970,366 1,094,580 1,039,464
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)