Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 89,915 37,221 2,390 22,619 115,651
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 89,915 37,221 2,390 22,619 115,651
4. Cost of goods sold 87,422 38,578 6,694 27,641 116,794
5. Gross profit (3)-(4) 2,492 -1,357 -4,304 -5,021 -1,143
6. Revenue of financial operations 8 1 6 2 3
7. Financial expense 19,854 18,428 7,549 10,845 10,959
-In which: Loan interest expenses 18,790 16,506 6,418 10,274 10,699
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 384 785 123 327 385
10. Enterprise administration expenses 4,311 3,573 3,454 2,030 2,210
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -22,049 -24,142 -15,424 -18,221 -14,693
12. Other income 0 0 0
13. Other expenses 0 0 0 0
14. Other profit (12)-(13) 0 0 0 0
15. Total accounting profit before tax (11)+(14) -22,049 -24,142 -15,424 -18,221 -14,693
16. Costs of current corporate income tax 0 0 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -22,049 -24,142 -15,424 -18,221 -14,693
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -22,049 -24,142 -15,424 -18,221 -14,693
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)