Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 4,266,466 2,666,081 2,864,176 4,478,908 4,014,873
2. Deductions of revenue 21,291 16,009 16,177 12,312 9,776
3. Net revenues (1)-(2) 4,245,174 2,650,071 2,847,999 4,466,596 4,005,097
4. Cost of goods sold 3,986,280 2,569,633 2,787,092 4,417,979 3,915,026
5. Gross profit (3)-(4) 258,894 80,438 60,906 48,617 90,071
6. Revenue of financial operations 123,892 57,291 5,973 12,666 4,424
7. Financial expense 174,395 221,422 293,246 247,773 458,812
-In which: Loan interest expenses 180,364 172,154 191,446 178,605 223,676
8. Profit or loss from joint ventures, associated companies 1,482 0 0 0 0
9. Cost of sales 33,394 20,860 23,804 23,264 32,029
10. Enterprise administration expenses 187,290 177,084 199,585 212,151 232,283
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -10,811 -281,637 -449,756 -421,905 -628,629
12. Other income 30,996 31,352 39,538 32,250 36,136
13. Other expenses 22,871 12,902 9,346 16,705 15,915
14. Other profit (12)-(13) 8,125 18,450 30,192 15,544 20,221
15. Total accounting profit before tax (11)+(14) -2,686 -263,187 -419,564 -406,361 -608,408
16. Costs of current corporate income tax 14,815 9,027 6,029 9,339 10,373
17. Costs of deferred corporate income tax 1,978 754 170 285 1,901
18. Costs of corporate income tax (16)+(17) 16,793 9,781 6,199 9,624 12,274
19. Profit after corporate income tax (15)-(18) -19,479 -272,968 -425,762 -415,985 -620,682
20. Interest after tax of shareholders who not control 26,827 21,107 15,536 18,032 16,942
21. Profit after tax of parent company shareholders (19)-(20) -46,306 -294,075 -441,298 -434,017 -637,624
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)