Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 33,268 32,634 26,249 43,031 10,032
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 33,268 32,634 26,249 43,031 10,032
4. Cost of goods sold 36,933 42,997 34,649 49,646 34,322
5. Gross profit (3)-(4) -3,665 -10,362 -8,401 -6,615 -24,290
6. Revenue of financial operations 1 3 1 0 1
7. Financial expense 6,715 7,007 9,072 7,520 7,817
-In which: Loan interest expenses 6,715 7,007 9,072 7,520
8. Profit or loss from joint ventures, associated companies 0 0 0 0
9. Cost of sales 0 0 0 0
10. Enterprise administration expenses 5,348 4,803 3,792 3,609 3,134
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -15,727 -22,169 -21,264 -17,743 -35,240
12. Other income 403 5,191 921 4,260 1,234
13. Other expenses 204 3,188 731 6,916 322
14. Other profit (12)-(13) 199 2,003 191 -2,656 1,911
15. Total accounting profit before tax (11)+(14) -15,528 -20,166 -21,073 -20,399 -32,329
16. Costs of current corporate income tax 0 0 0 0
17. Costs of deferred corporate income tax 0 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0 0 0
19. Profit after corporate income tax (15)-(18) -15,528 -20,166 -21,073 -20,399 -32,329
20. Interest after tax of shareholders who not control 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -15,528 -20,166 -21,073 -20,399 -32,329
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)