Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 18,902 47,193 44,380 46,169 44,797
2. Deductions of revenue 0
3. Net revenues (1)-(2) 18,902 47,193 44,380 46,169 44,797
4. Cost of goods sold 22,090 40,562 37,528 38,985 36,596
5. Gross profit (3)-(4) -3,188 6,632 6,852 7,184 8,201
6. Revenue of financial operations 198 178 322 227 217
7. Financial expense 6,170 8,385 8,479 7,725 7,201
-In which: Loan interest expenses 6,169 8,385 8,479 7,725 7,201
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 341 590 560 603 608
10. Enterprise administration expenses 4,488 7,686 8,375 8,396 9,546
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -13,990 -9,851 -10,241 -9,314 -8,937
12. Other income 3 182 2,137 2 57
13. Other expenses 1,829 110 372 1,150 9,941
14. Other profit (12)-(13) -1,825 71 1,764 -1,148 -9,884
15. Total accounting profit before tax (11)+(14) -15,815 -9,780 -8,477 -10,462 -18,821
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) -15,815 -9,780 -8,477 -10,462 -18,821
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -15,815 -9,780 -8,477 -10,462
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0