Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,439,091 1,524,148 1,628,289 3,975,853 5,484,677
2. Deductions of revenue 1,023 709 54 0 43
3. Net revenues (1)-(2) 1,438,067 1,523,439 1,628,235 3,975,853 5,484,634
4. Cost of goods sold 1,132,998 1,158,586 1,207,405 3,154,319 3,948,153
5. Gross profit (3)-(4) 305,069 364,853 420,829 821,534 1,536,481
6. Revenue of financial operations 11,815 9,902 8,401 16,986 55,309
7. Financial expense 63,147 75,772 95,936 129,603 159,213
-In which: Loan interest expenses 60,671 71,285 90,657 114,863 130,073
8. Profit or loss from joint ventures, associated companies 10,461 8,640 10,540 31,368 39,371
9. Cost of sales 19,836 23,267 16,019 18,881 21,837
10. Enterprise administration expenses 77,127 88,724 97,480 149,340 205,653
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 167,235 195,632 230,336 572,064 1,244,457
12. Other income 55,306 11,232 5,855 709 131,804
13. Other expenses 5,544 2,105 1,045 590 3,976
14. Other profit (12)-(13) 49,762 9,127 4,810 119 127,828
15. Total accounting profit before tax (11)+(14) 216,997 204,759 235,145 572,184 1,372,285
16. Costs of current corporate income tax 29,322 24,171 34,729 84,674 258,791
17. Costs of deferred corporate income tax 0 0 0 -1,171 -27,077
18. Costs of corporate income tax (16)+(17) 29,322 24,171 34,729 83,503 231,715
19. Profit after corporate income tax (15)-(18) 187,675 180,588 200,416 488,681 1,140,571
20. Interest after tax of shareholders who not control 35,717 24,239 22,779 47,553 98,255
21. Profit after tax of parent company shareholders (19)-(20) 151,959 156,349 177,637 441,127 1,042,316
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)