Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 7,649,060 7,800,571 8,607,811 9,504,846 10,890,693
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 7,649,060 7,800,571 8,607,811 9,504,846 10,890,693
4. Cost of goods sold 4,105,496 4,340,148 4,896,345 6,060,576 6,911,427
5. Gross profit (3)-(4) 3,543,564 3,460,423 3,711,466 3,444,270 3,979,266
6. Revenue of financial operations 228,206 137,580 94,100 157,997 213,397
7. Financial expense 28,302 62,249 188,617 180,959 192,782
-In which: Loan interest expenses 0 0 150,363 145,335 137,813
8. Profit or loss from joint ventures, associated companies -8,011 -122,479 -305,671 -385,358 -21,819
9. Cost of sales 2,361,349 2,729,195 2,400,701 1,970,622 2,557,439
10. Enterprise administration expenses 1,112,079 1,448,986 1,438,633 1,317,905 1,310,106
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 262,028 -764,906 -528,057 -252,577 110,517
12. Other income 13,158 29,119 25,929 18,556 10,821
13. Other expenses 21,207 207,592 75,072 350,509 178,211
14. Other profit (12)-(13) -8,049 -178,473 -49,142 -331,953 -167,390
15. Total accounting profit before tax (11)+(14) 253,979 -943,379 -577,199 -584,530 -56,874
16. Costs of current corporate income tax 114,482 154,468 78,837 96,319 131,042
17. Costs of deferred corporate income tax 211,896 214,042 100,132 337,210 43,539
18. Costs of corporate income tax (16)+(17) 326,378 368,510 178,968 433,529 174,580
19. Profit after corporate income tax (15)-(18) -72,399 -1,311,890 -756,168 -1,018,059 -231,454
20. Interest after tax of shareholders who not control -485,060 -457,090 -215,765 -100,126 -62,653
21. Profit after tax of parent company shareholders (19)-(20) 412,660 -854,800 -540,403 -917,933 -168,801
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)