Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 11,915,707 25,508,217 19,893,582 20,271,721 21,481,839
2. Deductions of revenue 2,758 0 0 0
3. Net revenues (1)-(2) 11,912,950 25,508,217 19,893,582 20,271,721 21,481,839
4. Cost of goods sold 11,317,298 24,815,836 19,096,153 19,478,524 20,550,769
5. Gross profit (3)-(4) 595,652 692,382 797,429 793,198 931,070
6. Revenue of financial operations 28,484 59,562 82,624 57,787 57,701
7. Financial expense 160,644 244,789 285,211 270,463 284,443
-In which: Loan interest expenses 150,529 141,565 212,021 207,337 212,086
8. Profit or loss from joint ventures, associated companies -4,311 24,103 20,697 23,721 40,397
9. Cost of sales 236,632 356,584 321,416 409,618 361,640
10. Enterprise administration expenses 85,081 100,325 101,920 107,425 171,598
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 137,468 74,349 192,202 87,200 211,487
12. Other income 11,903 9,344 8,751 72,440 9,288
13. Other expenses 2,504 4,697 5,556 60,991 8,183
14. Other profit (12)-(13) 9,399 4,647 3,196 11,449 1,106
15. Total accounting profit before tax (11)+(14) 146,867 78,996 195,397 98,649 212,593
16. Costs of current corporate income tax 33,920 35,843 28,090 25,811 38,925
17. Costs of deferred corporate income tax 0 0 0 0
18. Costs of corporate income tax (16)+(17) 33,920 35,843 28,090 25,811 38,925
19. Profit after corporate income tax (15)-(18) 112,947 43,153 167,308 72,838 173,668
20. Interest after tax of shareholders who not control 8,136 8,426 8,187 13,306 23,007
21. Profit after tax of parent company shareholders (19)-(20) 104,811 34,727 159,121 59,532 150,660
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)