Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,907,494 2,124,387 2,204,488 4,049,207 6,126,193
2. Deductions of revenue 18,769 15,322 4,372 10,976 184
3. Net revenues (1)-(2) 1,888,725 2,109,065 2,200,116 4,038,231 6,126,008
4. Cost of goods sold 1,807,941 1,944,748 2,042,904 3,834,551 5,917,017
5. Gross profit (3)-(4) 80,784 164,317 157,211 203,680 208,991
6. Revenue of financial operations 362,481 355,252 129,594 127,424 155,477
7. Financial expense 82,512 291,013 29,098 77,785 85,429
-In which: Loan interest expenses 65,035 89,222 77,697 61,083 78,844
8. Profit or loss from joint ventures, associated companies -30,408 -26,846 -52,539 23,587 -247
9. Cost of sales 35,277 47,267 45,712 57,512 61,380
10. Enterprise administration expenses 91,368 119,969 96,161 85,241 86,241
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 203,699 34,474 63,296 134,153 131,171
12. Other income 6,625 8,047 3,309 3,701 6,510
13. Other expenses 2,838 1,624 2,950 27,612 5,009
14. Other profit (12)-(13) 3,786 6,423 360 -23,911 1,501
15. Total accounting profit before tax (11)+(14) 207,486 40,897 63,656 110,242 132,672
16. Costs of current corporate income tax 40,738 24,200 19,000 25,885 28,825
17. Costs of deferred corporate income tax 7,095 9,351 10,598 -10,555 1,463
18. Costs of corporate income tax (16)+(17) 47,833 33,552 29,598 15,330 30,288
19. Profit after corporate income tax (15)-(18) 159,653 7,345 34,058 94,913 102,383
20. Interest after tax of shareholders who not control 5,584 4,397 14,907 10,956 9,492
21. Profit after tax of parent company shareholders (19)-(20) 154,069 2,948 19,151 83,957 92,891
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)