Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 7,199,625 8,222,939 9,783,693 11,420,327 12,041,843
2. Deductions of revenue 186,261 253,201 174,713 168,599 258,660
3. Net revenues (1)-(2) 7,013,364 7,969,738 9,608,980 11,251,727 11,783,183
4. Cost of goods sold 6,151,742 7,102,352 8,768,064 10,299,571 10,778,422
5. Gross profit (3)-(4) 861,622 867,386 840,916 952,157 1,004,761
6. Revenue of financial operations 26,997 132,338 84,741 77,992 62,356
7. Financial expense 204,412 351,344 365,873 359,365 380,784
-In which: Loan interest expenses 159,846 252,540 317,554 285,104 302,029
8. Profit or loss from joint ventures, associated companies 1,429 44 111 1,774 1,206
9. Cost of sales 359,470 348,427 288,706 378,615 368,295
10. Enterprise administration expenses 163,207 178,446 164,355 177,162 178,386
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 162,959 121,551 106,835 116,780 140,857
12. Other income 3,659 5,219 3,539 60,652 3,477
13. Other expenses 1,972 3,937 6,509 7,282 14,634
14. Other profit (12)-(13) 1,687 1,281 -2,970 53,371 -11,157
15. Total accounting profit before tax (11)+(14) 164,647 122,832 103,865 170,151 129,700
16. Costs of current corporate income tax 48,120 35,549 41,280 59,389 47,105
17. Costs of deferred corporate income tax 0 0 0 0 0
18. Costs of corporate income tax (16)+(17) 48,120 35,549 41,280 59,389 47,105
19. Profit after corporate income tax (15)-(18) 116,527 87,283 62,586 110,762 82,595
20. Interest after tax of shareholders who not control 45,926 29,026 34,773 32,297 31,728
21. Profit after tax of parent company shareholders (19)-(20) 70,601 58,257 27,812 78,464 50,867
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)