Unit: 1.000.000đ
  2019 2020 2021 2022 2023
1. Total business operating revenue 1,701,004 2,852,701 3,111,850 2,944,812 1,787,541
2. Deductions of revenue 0 68 4 0 3,043
3. Net revenues (1)-(2) 1,701,004 2,852,633 3,111,846 2,944,812 1,784,498
4. Cost of goods sold 1,417,385 2,479,592 2,731,576 2,559,019 1,470,424
5. Gross profit (3)-(4) 283,618 373,041 380,271 385,793 314,073
6. Revenue of financial operations 40,453 173,594 374,932 598,279 443,589
7. Financial expense 37,980 172,817 299,060 341,592 326,300
-In which: Loan interest expenses 26,562 151,066 110,998 180,542 279,434
8. Profit or loss from joint ventures, associated companies 1,770 31,859 122,693 29,148 -1,368
9. Cost of sales 65,387 108,834 70,000 92,005 82,694
10. Enterprise administration expenses 104,280 117,904 130,657 146,809 147,286
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 118,194 178,938 378,179 432,814 200,014
12. Other income 8,561 3,140 3,133 4,459 12,437
13. Other expenses 5,159 6,665 1,503 1,523 3,149
14. Other profit (12)-(13) 3,402 -3,525 1,630 2,936 9,288
15. Total accounting profit before tax (11)+(14) 121,597 175,414 379,810 435,750 209,302
16. Costs of current corporate income tax 26,478 31,629 37,262 69,986 45,347
17. Costs of deferred corporate income tax 0 0 177 742 640
18. Costs of corporate income tax (16)+(17) 26,478 31,629 37,440 70,728 45,987
19. Profit after corporate income tax (15)-(18) 95,119 143,784 342,370 365,022 163,315
20. Interest after tax of shareholders who not control 20,846 23,821 27,393 33,612 47,592
21. Profit after tax of parent company shareholders (19)-(20) 74,273 119,964 314,977 331,410 115,723
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)