Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 61,348 82,011 71,111 80,471 101,486
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 61,348 82,011 71,111 80,471 101,486
4. Cost of goods sold 53,051 72,599 65,116 68,545 89,199
5. Gross profit (3)-(4) 8,297 9,412 5,995 11,926 12,287
6. Revenue of financial operations 7 12 26 32 24
7. Financial expense 48,069 24,368 27,094 58,813 23,639
-In which: Loan interest expenses 48,069 24,190 27,094 25,435 23,639
8. Profit or loss from joint ventures, associated companies -215 -71 -54
9. Cost of sales 0 0
10. Enterprise administration expenses -9,588 -7,363 15,412 12,910 23,010
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -30,392 -7,652 -36,540 -59,765 -34,337
12. Other income 1,987 79 0 14
13. Other expenses 3,335 2,517 4,272 11,471 3,618
14. Other profit (12)-(13) -1,348 -2,438 -4,272 -11,457 -3,618
15. Total accounting profit before tax (11)+(14) -31,740 -10,090 -40,811 -71,223 -37,955
16. Costs of current corporate income tax 2,349 0 0 301
17. Costs of deferred corporate income tax 10 10 10 10 10
18. Costs of corporate income tax (16)+(17) 2,359 10 10 312 10
19. Profit after corporate income tax (15)-(18) -34,099 -10,101 -40,821 -71,534 -37,965
20. Interest after tax of shareholders who not control -2,435 -201 -715 61 403
21. Profit after tax of parent company shareholders (19)-(20) -31,664 -9,900 -40,106 -71,595 -38,369
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0