Unit: 1.000.000đ
  2019 2020 2021 2022 2023
1. Total business operating revenue 4,550,482 1,323,835 901,853 2,549,016 1,393,477
2. Deductions of revenue 427 0 0 17 4
3. Net revenues (1)-(2) 4,550,055 1,323,835 901,853 2,548,999 1,393,473
4. Cost of goods sold 3,110,632 966,007 784,906 1,636,738 960,546
5. Gross profit (3)-(4) 1,439,423 357,827 116,946 912,260 432,927
6. Revenue of financial operations 71,894 98,001 329,523 51,735 30,094
7. Financial expense 159,435 134,144 147,725 129,369 48,013
-In which: Loan interest expenses 147,603 133,704 142,748 122,245 46,213
8. Profit or loss from joint ventures, associated companies 0 0 0 0 0
9. Cost of sales 210,210 76,648 31,170 272,694 122,423
10. Enterprise administration expenses 294,498 241,153 164,782 97,575 101,043
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 847,175 3,883 102,793 464,358 191,543
12. Other income 11,214 13,121 17,829 25,795 10,871
13. Other expenses 24,030 32,234 1,690 16,500 6,918
14. Other profit (12)-(13) -12,816 -19,113 16,139 9,295 3,952
15. Total accounting profit before tax (11)+(14) 834,359 -15,231 118,932 473,652 195,495
16. Costs of current corporate income tax 217,529 66,847 32,735 140,235 81,100
17. Costs of deferred corporate income tax 9,023 21,223 4,057 22,902 -4,512
18. Costs of corporate income tax (16)+(17) 226,552 88,071 36,792 163,137 76,589
19. Profit after corporate income tax (15)-(18) 607,806 -103,301 82,140 310,515 118,906
20. Interest after tax of shareholders who not control 159,896 -36,137 -11,010 32,224 -34,145
21. Profit after tax of parent company shareholders (19)-(20) 447,910 -67,165 93,150 278,291 153,051
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)