Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 53,862 2,000 1,000 0
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 53,862 2,000 1,000 0
4. Cost of goods sold 19,367 0 0 0
5. Gross profit (3)-(4) 34,495 2,000 1,000 0
6. Revenue of financial operations 46,934 100,756 46,183 18,594 17,866
7. Financial expense 320 15,180 3,727 1,347 85
-In which: Loan interest expenses 0 0 0 0
8. Profit or loss from joint ventures, associated companies 1,771 0 0 0
9. Cost of sales 0 0 0 0
10. Enterprise administration expenses 8,244 5,674 41,288 292,670 18,294
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 74,635 81,902 2,168 -275,423 -513
12. Other income 13,170 645 0 0
13. Other expenses 210 155 0 1,489 1,323
14. Other profit (12)-(13) 12,961 490 0 -1,489 -1,323
15. Total accounting profit before tax (11)+(14) 87,596 82,392 2,168 -276,911 -1,835
16. Costs of current corporate income tax 11,706 5,508 4,685 0
17. Costs of deferred corporate income tax 0 0 0 0
18. Costs of corporate income tax (16)+(17) 11,706 5,508 4,685 0 0
19. Profit after corporate income tax (15)-(18) 75,890 76,884 -2,517 -276,911 -1,835
20. Interest after tax of shareholders who not control 381 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 75,509 76,884 -2,517 -276,911 -1,835
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)