Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 664,731 411,885 171,167 123,941 50,920
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 664,731 411,885 171,167 123,941 50,920
4. Cost of goods sold 612,290 433,507 159,390 116,982 121,435
5. Gross profit (3)-(4) 52,441 -21,621 11,776 6,959 -70,515
6. Revenue of financial operations 1,298 1,127 1,578 195 844
7. Financial expense 26,352 28,484 45,031 44,594 42,645
-In which: Loan interest expenses 26,059 28,230 45,031 44,429 42,637
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 885 606 0
10. Enterprise administration expenses 20,250 17,641 14,084 8,435 7,431
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 6,252 -67,225 -45,761 -45,875 -119,747
12. Other income 66 34 263 200 51,894
13. Other expenses 3,094 6,793 3,256 10,450 3,376
14. Other profit (12)-(13) -3,028 -6,759 -2,993 -10,250 48,518
15. Total accounting profit before tax (11)+(14) 3,224 -73,984 -48,754 -56,124 -71,229
16. Costs of current corporate income tax 2,861 1,375 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 2,861 1,375 0 0
19. Profit after corporate income tax (15)-(18) 363 -75,359 -48,754 -56,124 -71,229
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 363 -75,359 -48,754 -56,124 -71,229
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)