Unit: 1.000.000đ
  2019 2020 2021 2022 2023
1. Total business operating revenue 1,158,297 1,494,523 1,381,119 2,093,233 2,163,456
2. Deductions of revenue 0 1,199 0 0 0
3. Net revenues (1)-(2) 1,158,297 1,493,323 1,381,119 2,093,233 2,163,456
4. Cost of goods sold 507,332 737,206 613,940 1,081,833 1,042,529
5. Gross profit (3)-(4) 650,964 756,117 767,179 1,011,399 1,120,928
6. Revenue of financial operations 25,391 30,562 37,658 213,920 100,601
7. Financial expense 256,837 366,341 408,824 657,088 870,736
-In which: Loan interest expenses 253,971 349,496 383,782 586,905 841,612
8. Profit or loss from joint ventures, associated companies 0 0 6,322 12,828 5,210
9. Cost of sales 547 1,700 471 379 985
10. Enterprise administration expenses 110,106 114,299 115,464 160,341 158,479
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 308,865 304,339 286,399 420,339 196,539
12. Other income -508 5,893 107,808 2,500 5,565
13. Other expenses 8,572 1,188 25,491 16,073 7,091
14. Other profit (12)-(13) -9,080 4,705 82,317 -13,573 -1,525
15. Total accounting profit before tax (11)+(14) 299,786 309,044 368,716 406,766 195,014
16. Costs of current corporate income tax 12,563 14,452 44,652 41,128 46,864
17. Costs of deferred corporate income tax -6,519 720 -1,370 -4,941 4,825
18. Costs of corporate income tax (16)+(17) 6,043 15,171 43,282 36,187 51,690
19. Profit after corporate income tax (15)-(18) 293,742 293,873 325,434 370,580 143,324
20. Interest after tax of shareholders who not control 40,154 37,649 42,602 54,886 6,080
21. Profit after tax of parent company shareholders (19)-(20) 253,588 256,224 282,832 315,693 137,244
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)