Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,352,700 865,046 2,901,240 2,933,781 599,173
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 1,352,700 865,046 2,901,240 2,933,781 599,173
4. Cost of goods sold 835,419 614,212 1,099,121 1,553,239 325,191
5. Gross profit (3)-(4) 517,281 250,834 1,802,120 1,380,542 273,981
6. Revenue of financial operations 921,759 1,538,723 963,933 429,608 486,496
7. Financial expense 808,763 1,020,963 742,165 403,660 564,837
-In which: Loan interest expenses 650,775 737,475 533,011 336,990 509,836
8. Profit or loss from joint ventures, associated companies 3,802 3,596 1,488 520 -341,409
9. Cost of sales 107,478 73,693 256,355 209,308 38,989
10. Enterprise administration expenses 104,123 156,172 131,370 137,540 150,276
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 422,478 542,326 1,637,650 1,060,162 -335,034
12. Other income 9,303 2,287 21,874 33,384 5,326
13. Other expenses 25,869 92,781 30,787 36,588 48,044
14. Other profit (12)-(13) -16,565 -90,494 -8,914 -3,203 -42,718
15. Total accounting profit before tax (11)+(14) 405,913 451,832 1,628,737 1,056,958 -377,752
16. Costs of current corporate income tax 83,175 107,482 327,462 220,229 45,695
17. Costs of deferred corporate income tax 0 0 218 -172 0
18. Costs of corporate income tax (16)+(17) 83,175 107,482 327,680 220,057 45,695
19. Profit after corporate income tax (15)-(18) 322,738 344,350 1,301,056 836,902 -423,446
20. Interest after tax of shareholders who not control 24,430 24,621 131,935 16,310 -12,699
21. Profit after tax of parent company shareholders (19)-(20) 298,308 319,729 1,169,121 820,592 -410,747
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)