Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,892,131 2,008,074 2,180,945 2,787,913 3,205,512
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 1,892,131 2,008,074 2,180,945 2,787,913 3,205,512
4. Cost of goods sold 1,289,742 1,350,213 1,526,506 1,817,583 2,064,827
5. Gross profit (3)-(4) 602,389 657,861 654,439 970,330 1,140,685
6. Revenue of financial operations 13,015 34,601 30,799 264,039 191,042
7. Financial expense 1,978 5,020 174,694 219,384 345,920
-In which: Loan interest expenses 90 1,105 170,121 167,149 274,513
8. Profit or loss from joint ventures, associated companies 4,441 -15,561 -17,960 -3,532 121,568
9. Cost of sales 48,235 79,194 94,066 152,830 243,751
10. Enterprise administration expenses 81,204 105,422 130,483 182,571 216,112
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 488,428 487,265 268,035 676,052 647,513
12. Other income 13,376 767 7,963 3,317 38,364
13. Other expenses 19,113 7,857 8,351 27,922 4,046
14. Other profit (12)-(13) -5,737 -7,090 -388 -24,606 34,319
15. Total accounting profit before tax (11)+(14) 482,691 480,175 267,647 651,447 681,831
16. Costs of current corporate income tax 68,762 83,969 66,464 102,391 182,819
17. Costs of deferred corporate income tax 128 -353 -356 -12,352 -26,532
18. Costs of corporate income tax (16)+(17) 68,890 83,616 66,109 90,039 156,287
19. Profit after corporate income tax (15)-(18) 413,801 396,559 201,538 561,408 525,544
20. Interest after tax of shareholders who not control 63,858 78,846 75,399 98,379 184,564
21. Profit after tax of parent company shareholders (19)-(20) 349,944 317,713 126,140 463,029 340,980
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)