Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 1,198,935 704,699 622,434 491,920 677,558
2. Deductions of revenue 0 0 0 0 0
3. Net revenues (1)-(2) 1,198,935 704,699 622,434 491,920 677,558
4. Cost of goods sold 1,620,458 1,477,100 1,238,764 1,186,478 565,314
5. Gross profit (3)-(4) -421,523 -772,401 -616,329 -694,558 112,244
6. Revenue of financial operations 142,646 44,833 36,109 141,888 77,335
7. Financial expense 572,803 832,571 343,586 375,628 405,869
-In which: Loan interest expenses 302,586 271,485 325,406 312,944 402,558
8. Profit or loss from joint ventures, associated companies 19,389 36,778 34,924 24,651 39,283
9. Cost of sales 175,497 20,488 26,784 12,203 16,187
10. Enterprise administration expenses 134,707 89,554 96,490 23,544 18,598
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,142,494 -1,633,403 -1,012,157 -939,394 -211,792
12. Other income 4,936 125,996 23,565 18,913 31,538
13. Other expenses 161,241 2,361,442 73,437 359,933 791,333
14. Other profit (12)-(13) -156,305 -2,235,446 -49,873 -341,020 -759,796
15. Total accounting profit before tax (11)+(14) -1,298,800 -3,868,848 -1,062,030 -1,280,414 -971,588
16. Costs of current corporate income tax 1,360 913 829 578 0
17. Costs of deferred corporate income tax -180,732 9,397 -12,848 -4,403 7,480
18. Costs of corporate income tax (16)+(17) -179,372 10,309 -12,019 -3,825 7,480
19. Profit after corporate income tax (15)-(18) -1,119,428 -3,879,158 -1,050,011 -1,276,589 -979,068
20. Interest after tax of shareholders who not control 0 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -1,119,428 -3,879,158 -1,050,011 -1,276,589 -979,068
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)