Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 7,790 111,273 60,330 140,158 100,273
2. Deductions of revenue 0 269 770 584
3. Net revenues (1)-(2) 7,790 111,273 60,060 139,388 99,689
4. Cost of goods sold 7,274 106,123 56,320 126,355 99,065
5. Gross profit (3)-(4) 516 5,150 3,741 13,032 624
6. Revenue of financial operations 15,101 0 1,000 1,848 346
7. Financial expense 157 2,888 1,108 7,032 6,739
-In which: Loan interest expenses 238 2,888 3,134 7,032 5,891
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 103 823 732 399
10. Enterprise administration expenses 1,542 1,719 3,578 8,607 7,108
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 13,918 441 -768 -1,491 -13,275
12. Other income 48 28,871 119 451
13. Other expenses 726 340 53 439 778
14. Other profit (12)-(13) -726 -292 28,818 -320 -326
15. Total accounting profit before tax (11)+(14) 13,193 149 28,050 -1,811 -13,602
16. Costs of current corporate income tax 1,949 29 195 167 368
17. Costs of deferred corporate income tax 0 21,457 87 187
18. Costs of corporate income tax (16)+(17) 1,949 29 21,652 254 556
19. Profit after corporate income tax (15)-(18) 11,244 120 6,398 -2,065 -14,157
20. Interest after tax of shareholders who not control 0 -26 26 -209
21. Profit after tax of parent company shareholders (19)-(20) 11,244 120 6,424 -2,091 -13,948
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)