Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,470,298 1,656,990 1,307,363 1,587,838 2,427,209
2. Deductions of revenue 16,967 17,000 19,437 18,533 34,915
3. Net revenues (1)-(2) 1,453,331 1,639,990 1,287,927 1,569,305 2,392,294
4. Cost of goods sold 1,209,441 1,286,020 1,036,039 1,294,211 2,032,255
5. Gross profit (3)-(4) 243,890 353,970 251,887 275,094 360,038
6. Revenue of financial operations 351,607 543,774 317,751 377,880 461,555
7. Financial expense 126,351 238,896 88,759 300,189 251,426
-In which: Loan interest expenses 54,822 112,626 100,699 104,780 151,202
8. Profit or loss from joint ventures, associated companies 0 0 1,614 1,809 2,515
9. Cost of sales 42,353 63,444 71,493 102,951 174,428
10. Enterprise administration expenses 206,040 260,283 190,599 247,029 266,377
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 220,754 335,121 220,402 4,614 131,877
12. Other income 10,004 5,910 1,457 8,953 15,240
13. Other expenses 11,081 9,151 6,749 2,986 14,929
14. Other profit (12)-(13) -1,077 -3,241 -5,292 5,966 311
15. Total accounting profit before tax (11)+(14) 219,676 331,880 215,109 10,580 132,188
16. Costs of current corporate income tax 74,727 46,111 44,315 27,923 27,924
17. Costs of deferred corporate income tax 22,625 -10,321 8,985 -17,769 27,603
18. Costs of corporate income tax (16)+(17) 97,353 35,791 53,300 10,153 55,527
19. Profit after corporate income tax (15)-(18) 122,324 296,089 161,809 427 76,662
20. Interest after tax of shareholders who not control 36,045 -10,242 46,137 -6,377 75,320
21. Profit after tax of parent company shareholders (19)-(20) 86,279 306,332 115,672 6,804 1,342
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)