Unit: 1.000.000đ
  2017 2018 2020 2022 2025
1. Total business operating revenue 102,357 118,033 69,259 93,994 41,671
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 102,357 118,033 69,259 93,994 41,671
4. Cost of goods sold 97,512 108,140 58,181 82,243 27,728
5. Gross profit (3)-(4) 4,845 9,894 11,078 11,752 13,943
6. Revenue of financial operations 6 21 38 67 74
7. Financial expense 3,946 3,557 3,178 3,314 110
-In which: Loan interest expenses 3,453 3,481 2,768 2,426 39
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 1,478 1,859 2,656 1,706 1,870
10. Enterprise administration expenses 3,812 3,765 4,090 4,788 6,034
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -4,385 734 1,193 2,011 6,003
12. Other income 0 505 243 389 3
13. Other expenses 129 48 17 16 0
14. Other profit (12)-(13) -129 458 226 373 3
15. Total accounting profit before tax (11)+(14) -4,514 1,192 1,418 2,384 6,006
16. Costs of current corporate income tax 0 0 1,279
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 1,279
19. Profit after corporate income tax (15)-(18) -4,514 1,192 1,418 2,384 4,727
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -4,514 1,192 1,418 2,384 4,727
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0