Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 4,644 2,953 9,523 27,304 33,517
2. Deductions of revenue 3,583 303 4,341 3,620 1
3. Net revenues (1)-(2) 1,061 2,650 5,181 23,684 33,517
4. Cost of goods sold 1,775 1,299 7,404 24,055 28,324
5. Gross profit (3)-(4) -715 1,351 -2,223 -371 5,193
6. Revenue of financial operations 3,540 3,278 6,099 1,624 2,227
7. Financial expense -973 -16,844 -355 -4,271 -108
-In which: Loan interest expenses 0
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 4,862 6,277 6,804 6,666 6,364
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,063 15,196 -2,573 -1,141 1,163
12. Other income 648 0 27
13. Other expenses 703 14 290 261 213
14. Other profit (12)-(13) -55 -14 -290 -234 -213
15. Total accounting profit before tax (11)+(14) -1,118 15,182 -2,863 -1,375 950
16. Costs of current corporate income tax 0 0 216 182
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0 216 182
19. Profit after corporate income tax (15)-(18) -1,118 15,182 -2,863 -1,591 768
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -1,118 15,182 -2,863 -1,591 768
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)