Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 201,488 119,653 80,236 40,961 22,148
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 201,488 119,653 80,236 40,961 22,148
4. Cost of goods sold 170,295 81,597 81,073 105,320 37,921
5. Gross profit (3)-(4) 31,192 38,056 -837 -64,359 -15,773
6. Revenue of financial operations 27 529 104 60 2
7. Financial expense 27,748 16,629 58,363 53,727 17,131
-In which: Loan interest expenses 27,453 16,622 26,778 52,607 17,131
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 9,464 20,440 17,329 38,976 52,064
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -5,992 1,517 -76,425 -157,001 -84,966
12. Other income 3,020 666 3,375 729 19,119
13. Other expenses 105 2,135 44,898 23,922 8,353
14. Other profit (12)-(13) 2,915 -1,469 -41,522 -23,193 10,766
15. Total accounting profit before tax (11)+(14) -3,077 48 -117,947 -180,194 -74,200
16. Costs of current corporate income tax 0 0 200 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 200 0
19. Profit after corporate income tax (15)-(18) -3,077 48 -117,947 -180,394 -74,200
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -3,077 48 -117,947 -180,394 -74,200
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)