Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,692,450 898,963 371,275 800,166 1,214,946
2. Deductions of revenue 9,266 5,707 73 1,050 124
3. Net revenues (1)-(2) 1,683,184 893,255 371,202 799,117 1,214,822
4. Cost of goods sold 1,370,754 650,224 264,015 848,470 810,221
5. Gross profit (3)-(4) 312,430 243,031 107,187 -49,354 404,601
6. Revenue of financial operations 515,806 405,555 343,761 477,830 368,146
7. Financial expense 407,659 398,541 305,098 311,901 335,760
-In which: Loan interest expenses 213,863 310,572 304,520 303,552 273,007
8. Profit or loss from joint ventures, associated companies 15,737 14,245 -977 -10,327 -50,035
9. Cost of sales 114,335 78,900 22,206 18,755 13,924
10. Enterprise administration expenses 89,319 105,724 108,687 57,518 226,124
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 232,660 79,666 13,980 29,976 146,904
12. Other income 33,026 3,630 26,917 16,742 26,200
13. Other expenses 23,649 4,375 24,535 13,060 76,161
14. Other profit (12)-(13) 9,377 -745 2,382 3,682 -49,961
15. Total accounting profit before tax (11)+(14) 242,037 78,921 16,362 33,657 96,943
16. Costs of current corporate income tax 49,402 29,436 10,434 25,867 26,355
17. Costs of deferred corporate income tax -1,570 -6,598 -9,264 3,542 3,206
18. Costs of corporate income tax (16)+(17) 47,831 22,838 1,170 29,409 29,560
19. Profit after corporate income tax (15)-(18) 194,206 56,083 15,192 4,248 67,382
20. Interest after tax of shareholders who not control 7,065 5,918 6,704 1,311 -8,948
21. Profit after tax of parent company shareholders (19)-(20) 187,140 50,165 8,488 2,937 76,330
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)