Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 5,891,141 7,308,593 9,791,336 8,939,117 8,837,380
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 5,891,141 7,308,593 9,791,336 8,939,117 8,837,380
4. Cost of goods sold 3,499,036 3,544,916 4,445,451 4,183,726 4,105,338
5. Gross profit (3)-(4) 2,392,105 3,763,677 5,345,885 4,755,391 4,732,042
6. Revenue of financial operations 387,018 538,573 1,146,339 1,785,770 4,751,336
7. Financial expense 486,280 359,155 330,426 838,090 1,064,551
-In which: Loan interest expenses 483,606 359,155 330,426 566,101 628,429
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 201,763 171,973 341,268 341,020 270,990
10. Enterprise administration expenses 433,167 371,266 438,650 641,775 567,985
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,657,913 3,399,856 5,381,880 4,720,276 7,579,852
12. Other income 84,094 89,294 212,433 464,749 566,133
13. Other expenses 49,727 16,528 68,227 51,700 62,807
14. Other profit (12)-(13) 34,367 72,766 144,206 413,049 503,326
15. Total accounting profit before tax (11)+(14) 1,692,280 3,472,622 5,526,086 5,133,325 8,083,178
16. Costs of current corporate income tax 379,237 807,615 1,111,151 1,080,562 1,683,202
17. Costs of deferred corporate income tax -1,973 -70,822 6,127 -43,013 -45,947
18. Costs of corporate income tax (16)+(17) 377,264 736,793 1,117,278 1,037,549 1,637,255
19. Profit after corporate income tax (15)-(18) 1,315,016 2,735,829 4,408,808 4,095,776 6,445,923
20. Interest after tax of shareholders who not control 502 1,036 207 0 0
21. Profit after tax of parent company shareholders (19)-(20) 1,314,514 2,734,793 4,408,601 4,095,776 6,445,923
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)