Unit: 1.000.000đ
  2020 2021 2022 2023 2024
1. Total business operating revenue 923,675 1,692,450 898,963 371,275 800,166
2. Deductions of revenue 5,520 9,266 5,707 73 1,050
3. Net revenues (1)-(2) 918,155 1,683,184 893,255 371,202 799,117
4. Cost of goods sold 1,225,875 1,370,754 650,224 264,015 848,470
5. Gross profit (3)-(4) -307,720 312,430 243,031 107,187 -49,354
6. Revenue of financial operations 843,644 515,806 405,555 343,761 477,830
7. Financial expense 254,133 407,659 398,541 305,098 311,901
-In which: Loan interest expenses 234,423 213,863 310,572 304,520 303,552
8. Profit or loss from joint ventures, associated companies -7,262 15,737 14,245 -977 -10,327
9. Cost of sales 85,001 114,335 78,900 22,206 18,755
10. Enterprise administration expenses 86,230 89,319 105,724 108,687 57,518
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 103,298 232,660 79,666 13,980 29,976
12. Other income 108,400 33,026 3,630 26,917 16,742
13. Other expenses 6,405 23,649 4,375 24,535 13,060
14. Other profit (12)-(13) 101,995 9,377 -745 2,382 3,682
15. Total accounting profit before tax (11)+(14) 205,293 242,037 78,921 16,362 33,657
16. Costs of current corporate income tax 8,853 49,402 29,436 10,434 25,867
17. Costs of deferred corporate income tax 13,047 -1,570 -6,598 -9,264 3,542
18. Costs of corporate income tax (16)+(17) 21,900 47,831 22,838 1,170 29,409
19. Profit after corporate income tax (15)-(18) 183,393 194,206 56,083 15,192 4,248
20. Interest after tax of shareholders who not control 5,554 7,065 5,918 6,704 1,311
21. Profit after tax of parent company shareholders (19)-(20) 177,839 187,140 50,165 8,488 2,937
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)