Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 3,111,850 2,944,812 1,787,541 1,160,300 1,086,176
2. Deductions of revenue 4 0 3,043 550 456
3. Net revenues (1)-(2) 3,111,846 2,944,812 1,784,498 1,159,750 1,085,720
4. Cost of goods sold 2,731,576 2,559,019 1,470,424 922,456 736,803
5. Gross profit (3)-(4) 380,271 385,793 314,073 237,294 348,917
6. Revenue of financial operations 374,932 598,279 443,589 285,013 1,620
7. Financial expense 299,060 341,592 326,300 238,331 73,232
-In which: Loan interest expenses 110,998 180,542 279,434 205,456 63,545
8. Profit or loss from joint ventures, associated companies 122,693 29,148 -1,368 16,933 -54,344
9. Cost of sales 70,000 92,005 82,694 63,650 79,355
10. Enterprise administration expenses 130,657 146,809 147,286 128,010 390,963
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 378,179 432,814 200,014 109,248 -247,357
12. Other income 3,133 4,459 12,437 43,811 11,177
13. Other expenses 1,503 1,523 3,149 13,565 67,346
14. Other profit (12)-(13) 1,630 2,936 9,288 30,246 -56,169
15. Total accounting profit before tax (11)+(14) 379,810 435,750 209,302 139,493 -303,526
16. Costs of current corporate income tax 37,262 69,986 45,347 27,675 48,533
17. Costs of deferred corporate income tax 177 742 640 386 3,891
18. Costs of corporate income tax (16)+(17) 37,440 70,728 45,987 28,061 52,424
19. Profit after corporate income tax (15)-(18) 342,370 365,022 163,315 111,432 -355,949
20. Interest after tax of shareholders who not control 27,393 33,612 47,592 40,312 82,162
21. Profit after tax of parent company shareholders (19)-(20) 314,977 331,410 115,723 71,120 -438,111
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0