Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 2,677,639 2,201,969 1,876,997 1,898,040 2,004,105
2. Deductions of revenue 55,503 47,339 0 0 0
3. Net revenues (1)-(2) 2,622,136 2,154,630 1,876,997 1,898,040 2,004,105
4. Cost of goods sold 1,978,290 1,118,774 566,429 1,580,846 1,229,355
5. Gross profit (3)-(4) 643,846 1,035,856 1,310,568 317,193 774,749
6. Revenue of financial operations 136,455 132,670 119,342 312,255 194,149
7. Financial expense 124,704 193,866 465,360 195,374 198,956
-In which: Loan interest expenses 114,140 186,772 458,572 190,155 33,736
8. Profit or loss from joint ventures, associated companies 20,566 14,953 31,468 54,702 52,044
9. Cost of sales 143,506 127,556 140,789 7,482 99,720
10. Enterprise administration expenses 143,284 222,583 223,371 131,203 206,245
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 389,373 639,474 631,859 350,092 516,022
12. Other income 11,943 34,061 12,927 2,408 14,409
13. Other expenses 3,632 12,337 9,959 8,666 8,040
14. Other profit (12)-(13) 8,311 21,724 2,968 -6,258 6,370
15. Total accounting profit before tax (11)+(14) 397,684 661,198 634,827 343,834 522,391
16. Costs of current corporate income tax 44,052 198,102 219,371 59,287 104,221
17. Costs of deferred corporate income tax -706 -28,196 -47,801 -22,299 23,199
18. Costs of corporate income tax (16)+(17) 43,346 169,906 171,570 36,989 127,420
19. Profit after corporate income tax (15)-(18) 354,338 491,292 463,258 306,846 394,972
20. Interest after tax of shareholders who not control -1,521 413 -45,953 -23,454 2,373
21. Profit after tax of parent company shareholders (19)-(20) 355,859 490,879 509,211 330,300 392,599
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)