Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 136,529 188,197 141,665 128,505 118,921
2. Deductions of revenue 0
3. Net revenues (1)-(2) 136,529 188,197 141,665 128,505 118,921
4. Cost of goods sold 155,081 173,838 129,216 126,500 130,830
5. Gross profit (3)-(4) -18,552 14,359 12,449 2,005 -11,908
6. Revenue of financial operations 1,341 106 209 83 1
7. Financial expense 6,420 6,019 10,664 5,095 3,693
-In which: Loan interest expenses 5,028 2,363 7,466 104 50
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 5,006 5,307 4,960 5,655 4,472
10. Enterprise administration expenses 8,594 9,841 6,641 7,534 5,515
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -37,231 -6,701 -9,608 -16,196 -25,588
12. Other income 3 0 0 1,346 2,387
13. Other expenses 619 1,029 807 8,698 6,557
14. Other profit (12)-(13) -617 -1,029 -806 -7,352 -4,170
15. Total accounting profit before tax (11)+(14) -37,847 -7,730 -10,414 -23,548 -29,758
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0 0
19. Profit after corporate income tax (15)-(18) -37,847 -7,730 -10,414 -23,548 -29,758
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -37,847 -7,730 -10,414 -23,548
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0