Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 17,916 29,399 23,479 12,827 65,141
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 17,916 29,399 23,479 12,827 65,141
4. Cost of goods sold 17,216 23,835 19,297 8,507 60,021
5. Gross profit (3)-(4) 700 5,563 4,182 4,320 5,120
6. Revenue of financial operations 2,466 1,397 3,337 3,277 3,706
7. Financial expense 1,111 1,192 1,167 662 -2,257
-In which: Loan interest expenses 1,107 1,188 1,163 967 828
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 405 437 164 195 197
10. Enterprise administration expenses 5,277 5,523 5,408 5,052 6,297
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -3,627 -192 780 1,688 4,589
12. Other income 75 88 91 12 730
13. Other expenses 0 125 0 0 31
14. Other profit (12)-(13) 75 -37 91 12 699
15. Total accounting profit before tax (11)+(14) -3,552 -229 871 1,700 5,288
16. Costs of current corporate income tax 27 28 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 27 28 0 0
19. Profit after corporate income tax (15)-(18) -3,552 -256 843 1,700 5,288
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -3,552 -256 843 1,700 5,288
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)