Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 12,998,434 39,342,331 62,534,861 71,990,946 82,092,950
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 12,998,434 39,342,331 62,534,861 71,990,946 82,092,950
4. Cost of goods sold 14,951,630 41,509,238 59,617,691 65,024,354 73,624,045
5. Gross profit (3)-(4) -1,953,196 -2,166,906 2,917,170 6,966,591 8,468,904
6. Revenue of financial operations 3,920,048 2,615,252 3,730,473 2,080,223 2,772,661
7. Financial expense 798,184 2,866,387 3,050,695 3,669,023 4,314,549
-In which: Loan interest expenses 807,752 1,359,768 1,872,851 2,972,481 3,619,678
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 607,756 938,025 2,218,111 2,597,416 2,406,389
10. Enterprise administration expenses 383,335 526,776 1,129,227 1,348,825 2,131,681
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 177,576 -3,882,842 249,610 1,431,550 2,388,947
12. Other income 16,630 2,102,390 525,822 475,713 272,103
13. Other expenses 7,779 38,166 53,322 38,170 30,717
14. Other profit (12)-(13) 8,851 2,064,224 472,500 437,544 241,387
15. Total accounting profit before tax (11)+(14) 186,427 -1,818,619 722,110 1,869,094 2,630,334
16. Costs of current corporate income tax 13,896 746,003 128,587 11,478 40,421
17. Costs of deferred corporate income tax 72,282 -393,289 249,660 430,999 466,479
18. Costs of corporate income tax (16)+(17) 86,178 352,714 378,246 442,477 506,900
19. Profit after corporate income tax (15)-(18) 100,249 -2,171,332 343,864 1,426,617 2,123,433
20. Interest after tax of shareholders who not control 5,074 524 -52,534 840 899
21. Profit after tax of parent company shareholders (19)-(20) 95,175 -2,171,856 396,398 1,425,777 2,122,534
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)