Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 304,360 250,167 249,486 251,225 267,915
2. Deductions of revenue 1,309 156 2,676 754 2,684
3. Net revenues (1)-(2) 303,051 250,012 246,810 250,471 265,231
4. Cost of goods sold 260,273 204,517 206,434 208,295 214,244
5. Gross profit (3)-(4) 42,778 45,494 40,376 42,177 50,987
6. Revenue of financial operations 928 577 3,896 3,448 4,936
7. Financial expense 132,805 147,530 142,031 208,412 1,167,544
-In which: Loan interest expenses 49,673 55,688 60,180 66,493 110,127
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 35,580 28,746 23,287 23,573 24,476
10. Enterprise administration expenses 13,810 11,842 15,179 15,007 16,468
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -138,490 -142,047 -136,225 -201,368 -1,152,564
12. Other income 2 1,140 282 0 8
13. Other expenses 224 88 12 42 1
14. Other profit (12)-(13) -222 1,052 270 -42 7
15. Total accounting profit before tax (11)+(14) -138,711 -140,995 -135,955 -201,410 -1,152,557
16. Costs of current corporate income tax 0 237
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0 237
19. Profit after corporate income tax (15)-(18) -138,711 -140,995 -135,955 -201,410 -1,152,794
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -138,711 -140,995 -135,955 -201,410 -1,152,794
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)