Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 5,743,447 8,629,274 12,704,846 12,872,959 16,064,471
2. Deductions of revenue 1,687 50 0 0 0
3. Net revenues (1)-(2) 5,741,760 8,629,224 12,704,846 12,872,959 16,064,471
4. Cost of goods sold 4,911,456 7,502,703 11,538,052 10,876,768 14,033,949
5. Gross profit (3)-(4) 830,304 1,126,520 1,166,794 1,996,192 2,030,522
6. Revenue of financial operations 531,269 1,085,424 332,894 377,127 3,584,930
7. Financial expense 499,400 771,053 828,580 446,538 408,349
-In which: Loan interest expenses 500,739 752,688 809,753 431,480 347,259
8. Profit or loss from joint ventures, associated companies 24,437 -28,581 -112,673 -77,195 -4,350
9. Cost of sales 44,571 57,844 106,705 61,789 157,959
10. Enterprise administration expenses 129,785 236,648 -23,622 389,867 507,330
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 712,254 1,117,819 475,352 1,397,929 4,537,464
12. Other income 20,479 26,678 31,269 52,621 29,689
13. Other expenses 6,618 12,654 13,762 30,221 71,756
14. Other profit (12)-(13) 13,861 14,024 17,507 22,399 -42,067
15. Total accounting profit before tax (11)+(14) 726,115 1,131,843 492,860 1,420,329 4,495,397
16. Costs of current corporate income tax 183,402 102,519 174,572 258,270 979,027
17. Costs of deferred corporate income tax 11,242 -19,847 -18,176 4,486 -613,567
18. Costs of corporate income tax (16)+(17) 194,644 82,672 156,397 262,756 365,460
19. Profit after corporate income tax (15)-(18) 531,471 1,049,171 336,463 1,157,573 4,129,938
20. Interest after tax of shareholders who not control 125,639 171,103 -41,416 212,497 197,100
21. Profit after tax of parent company shareholders (19)-(20) 405,832 878,068 377,879 945,076 3,932,838
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)