Unit: 1.000.000đ
  2022 2023 2024 2025 2026
1. Total business operating revenue 0 950 3,425 8,020 8,020
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 0 950 3,425 8,020 8,020
4. Cost of goods sold 0 586 1,046 4,371 4,371
5. Gross profit (3)-(4) 0 364 2,379 3,649 3,649
6. Revenue of financial operations 137,503 113,858 107,360 95,846 95,846
7. Financial expense 120,894 95,000 164,207 146,822 146,822
-In which: Loan interest expenses 120,962 74,979 164,207 146,822 146,822
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 12,594 8,786 11,875 13,080 13,080
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 4,014 10,436 -66,342 -60,407 -60,407
12. Other income 240 327 70,044 86,241 86,241
13. Other expenses 680 16 87 2 2
14. Other profit (12)-(13) -440 311 69,957 85,239 85,239
15. Total accounting profit before tax (11)+(14) 3,574 10,746 3,615 25,831 25,831
16. Costs of current corporate income tax 1,000 2,242 884 5,335 5,335
17. Costs of deferred corporate income tax -13 30 -1 -9 -9
18. Costs of corporate income tax (16)+(17) 987 2,271 883 5,326 5,326
19. Profit after corporate income tax (15)-(18) 2,587 8,475 2,732 20,505 20,505
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) 2,587 8,475 2,732 20,505 20,505
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)