Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,685,160 2,500,224 625,938 1,194,959 2,525,418
2. Deductions of revenue 26,953 12,470 123,018 24,387 47,561
3. Net revenues (1)-(2) 1,658,207 2,487,755 502,920 1,170,572 2,477,857
4. Cost of goods sold 1,069,344 2,081,383 322,620 565,302 1,980,118
5. Gross profit (3)-(4) 588,863 406,372 180,300 605,270 497,739
6. Revenue of financial operations 187 922 14,135 128,655 177,495
7. Financial expense 154,613 247,070 190,899 163,549 152,895
-In which: Loan interest expenses 152,593 247,070 190,899 163,549 152,895
8. Profit or loss from joint ventures, associated companies 8,399 6,779 2,111 -998 5,630
9. Cost of sales 72,923 90,423 55,133 72,305 96,421
10. Enterprise administration expenses 75,594 47,471 73,930 59,529 85,776
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 294,319 29,109 -123,416 437,545 346,643
12. Other income 3,751 100,909 864 6,915 5,292
13. Other expenses 127,705 45,703 241,717 5,635 28,214
14. Other profit (12)-(13) -123,954 55,206 -240,853 1,280 -22,922
15. Total accounting profit before tax (11)+(14) 170,365 84,315 -364,270 438,825 323,720
16. Costs of current corporate income tax 47,845 44,525 1,400 17,753 48,315
17. Costs of deferred corporate income tax 336 216 5 0 -3,342
18. Costs of corporate income tax (16)+(17) 48,181 44,741 1,405 17,753 44,973
19. Profit after corporate income tax (15)-(18) 122,184 39,574 -365,675 421,072 278,747
20. Interest after tax of shareholders who not control 3,527 4,619 20 2,514 2,991
21. Profit after tax of parent company shareholders (19)-(20) 118,657 34,955 -365,695 418,559 275,756
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)