Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 16,275 28,723 61,351 23,322 54,874
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 16,275 28,723 61,351 23,322 54,874
4. Cost of goods sold 8,965 17,602 46,008 7,304 43,436
5. Gross profit (3)-(4) 7,310 11,121 15,343 16,018 11,437
6. Revenue of financial operations 1 1 1 1 1
7. Financial expense 4,346 4,811 5,836 6,064 6,323
-In which: Loan interest expenses 4,346 4,811 5,836 6,064 6,323
8. Profit or loss from joint ventures, associated companies 0 0 0 0
9. Cost of sales 2,627 2,748 6,915 9,882 5,241
10. Enterprise administration expenses 2,776 3,183 2,542 1,073 3,045
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -2,438 380 51 -1,001 -3,170
12. Other income 0 0 0 270 3,274
13. Other expenses 654 35 43 79 80
14. Other profit (12)-(13) -654 -35 -43 191 3,194
15. Total accounting profit before tax (11)+(14) -3,092 345 8 -810 24
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
19. Profit after corporate income tax (15)-(18) -3,092 345 8 -810 24
20. Interest after tax of shareholders who not control 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -3,092 345 8 -810 24
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)