Unit: 1.000.000đ
  2019 2020 2021 2022 2023
1. Total business operating revenue 5,842,300 6,656,566 9,812,942 8,333,309 7,803,008
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 5,842,300 6,656,566 9,812,942 8,333,309 7,803,008
4. Cost of goods sold 5,026,074 5,504,316 8,668,211 6,734,693 6,229,248
5. Gross profit (3)-(4) 816,226 1,152,250 1,144,731 1,598,616 1,573,760
6. Revenue of financial operations 39,291 37,317 319,135 95,386 194,693
7. Financial expense 170,665 246,515 357,533 764,621 980,140
-In which: Loan interest expenses 170,134 242,747 311,340 614,493 843,792
8. Profit or loss from joint ventures, associated companies -34,367 18,044 85,753 -10,274 1,577
9. Cost of sales 22,434 75,457 56,110 -8,509 55,989
10. Enterprise administration expenses 202,834 259,833 238,863 289,549 335,477
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 425,217 625,804 897,114 638,067 398,425
12. Other income 8,425 28,080 35,690 21,033 10,795
13. Other expenses 2,414 11,486 42,703 61,350 28,657
14. Other profit (12)-(13) 6,011 16,595 -7,013 -40,317 -17,861
15. Total accounting profit before tax (11)+(14) 431,227 642,399 890,100 597,750 380,563
16. Costs of current corporate income tax 53,072 114,703 57,244 138,102 88,466
17. Costs of deferred corporate income tax 3,290 -9,794 68,755 -67,383 -4,537
18. Costs of corporate income tax (16)+(17) 56,363 104,910 125,999 70,719 83,928
19. Profit after corporate income tax (15)-(18) 374,864 537,489 764,101 527,031 296,635
20. Interest after tax of shareholders who not control 18,608 32,302 73,041 77,029 160,065
21. Profit after tax of parent company shareholders (19)-(20) 356,256 505,187 691,060 450,002 136,570
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)