Unit: 1.000.000đ
  2008 2009 2010 2023 2024
1. Total business operating revenue 471,269 485,863 665,086 9,265,281 14,388,176
2. Deductions of revenue 618 385 377 11,178 12,027
3. Net revenues (1)-(2) 470,651 485,478 664,708 9,254,103 14,376,149
4. Cost of goods sold 322,120 293,313 403,424 11,823,195 11,513,069
5. Gross profit (3)-(4) 148,531 192,165 261,284 -2,569,092 2,863,080
6. Revenue of financial operations 153,648 213,271 462,171 8,727,960 4,264,321
7. Financial expense 198,065 336,864 556,951 3,898,466 1,740,331
-In which: Loan interest expenses 177,320 336,864 526,510 3,080,645 1,325,781
8. Profit or loss from joint ventures, associated companies 0 47,409 -27,657 0 0
9. Cost of sales 42,505 27,651 55,185 604,943 617,569
10. Enterprise administration expenses 36,471 39,758 57,346 912,748 1,664,478
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 25,138 48,572 26,316 742,711 3,105,023
12. Other income 3,529 28,271 149,859 111,371 47,862
13. Other expenses 415 3,531 10,416 87,772 212,631
14. Other profit (12)-(13) 3,114 24,740 139,443 23,599 -164,769
15. Total accounting profit before tax (11)+(14) 28,252 73,312 165,760 766,310 2,940,254
16. Costs of current corporate income tax 131 2,593 13,441 95,317 784,069
17. Costs of deferred corporate income tax -7,598 333 2,610 370 -393,849
18. Costs of corporate income tax (16)+(17) -7,467 2,925 16,051 95,687 390,220
19. Profit after corporate income tax (15)-(18) 35,718 70,387 149,709 670,623 2,550,034
20. Interest after tax of shareholders who not control -5,970 -14,906 30,199 -29 310
21. Profit after tax of parent company shareholders (19)-(20) 41,689 85,293 119,510 670,652 2,549,724
Number of outstanding shares 100
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)