Unit: 1.000.000đ
  2019 2022 2023 2024 2025
1. Total business operating revenue 59,588 12,587 34,824 76,405 109,246
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 59,588 12,587 34,824 76,405 109,246
4. Cost of goods sold 76,400 29,062 34,285 63,674 93,300
5. Gross profit (3)-(4) -16,812 -16,475 539 12,730 15,947
6. Revenue of financial operations 1,339 33 152 189 216
7. Financial expense 55,652 22,323 61,772 66,330 65,550
-In which: Loan interest expenses 54,359 22,316 61,943 66,330 65,550
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 96 0 0
10. Enterprise administration expenses 14,664 10,213 7,624 15,169 4,312
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -85,886 -48,978 -68,706 -68,580 -53,698
12. Other income 4,093 46 1 0 1,962
13. Other expenses 271 4 349 7,584 71
14. Other profit (12)-(13) 3,822 42 -348 -7,584 1,891
15. Total accounting profit before tax (11)+(14) -82,064 -48,936 -69,054 -76,164 -51,808
16. Costs of current corporate income tax 0 486 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 486 0
19. Profit after corporate income tax (15)-(18) -82,064 -48,936 -69,054 -76,650 -51,808
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -82,064 -48,936 -69,054 -76,650 -51,808
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)