Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 31,319 24,912 22,007 22,914 23,586
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 31,319 24,912 22,007 22,914 23,586
4. Cost of goods sold 26,772 20,181 17,521 19,089 18,883
5. Gross profit (3)-(4) 4,547 4,731 4,486 3,825 4,703
6. Revenue of financial operations 173 121 10 86 273
7. Financial expense 5,993 7,774 8,016 10,205 15,206
-In which: Loan interest expenses 5,986 7,332 7,375 8,914 14,025
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 638 832 598 673 1,133
10. Enterprise administration expenses 3,958 3,248 11,049 4,140 3,948
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -5,868 -7,001 -15,167 -11,106 -15,311
12. Other income 259 0 0
13. Other expenses 112 90 49 3 12
14. Other profit (12)-(13) 147 -90 -49 -3 -12
15. Total accounting profit before tax (11)+(14) -5,722 -7,091 -15,215 -11,110 -15,323
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -5,722 -7,091 -15,215 -11,110 -15,323
20. Interest after tax of shareholders who not control -865 -1,774 -450 -1,677 -4,210
21. Profit after tax of parent company shareholders (19)-(20) -4,856 -5,317 -14,765 -9,432 -11,113
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)