Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 8,485,927 4,138,523 1,870,236 1,021,308 1,031,975
2. Deductions of revenue 237,075 26,483 0 47,677 53,447
3. Net revenues (1)-(2) 8,248,852 4,112,040 1,870,236 973,631 978,528
4. Cost of goods sold 7,758,925 3,812,099 1,838,402 950,456 956,285
5. Gross profit (3)-(4) 489,927 299,941 31,834 23,174 22,243
6. Revenue of financial operations 1,082,882 494,852 298,163 91,356 98,387
7. Financial expense 419,469 103,857 41,234 -20,383 -31,519
-In which: Loan interest expenses 364,875 100,334 36,052 0 0
8. Profit or loss from joint ventures, associated companies -11,705 47,840 25,201 0 0
9. Cost of sales 7,447 1,618 1,620 1,853 2,620
10. Enterprise administration expenses 291,077 287,616 247,654 27,034 20,668
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 843,109 449,542 64,690 106,027 128,862
12. Other income 779,427 12,034 275,587 440 0
13. Other expenses 189,093 9,630 8,718 1,540 1,540
14. Other profit (12)-(13) 590,334 2,405 266,868 -1,099 -1,540
15. Total accounting profit before tax (11)+(14) 1,433,444 451,947 331,558 104,928 127,322
16. Costs of current corporate income tax 242,845 196,684 118,847 21,348 25,824
17. Costs of deferred corporate income tax 34,031 -81,780 -16,659 0 0
18. Costs of corporate income tax (16)+(17) 276,876 114,905 102,188 21,348 25,824
19. Profit after corporate income tax (15)-(18) 1,156,568 337,042 229,370 83,580 101,497
20. Interest after tax of shareholders who not control 209,430 65,539 48,504 0 0
21. Profit after tax of parent company shareholders (19)-(20) 947,138 271,503 180,867 83,580 101,497
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)