Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 46,446 22,518 8,996 12,007 30,459
2. Deductions of revenue 0 0 10
3. Net revenues (1)-(2) 46,446 22,518 8,996 12,007 30,449
4. Cost of goods sold 37,387 20,952 1,503 6,082 45,147
5. Gross profit (3)-(4) 9,059 1,565 7,493 5,925 -14,697
6. Revenue of financial operations 17 56 2,243 3,637 188
7. Financial expense 58,459 27,923 63,565 100,104 55,992
-In which: Loan interest expenses 58,459 27,923 63,565 56,189 55,992
8. Profit or loss from joint ventures, associated companies 3,894 3,450 5,045 180 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 9,945 4,926 25,504 7,276 6,217
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -55,434 -27,777 -74,288 -97,639 -76,717
12. Other income 188 724 5,269 102,441 2,963
13. Other expenses 91 46 1,319 5,890 398
14. Other profit (12)-(13) 97 679 3,951 96,552 2,565
15. Total accounting profit before tax (11)+(14) -55,338 -27,098 -70,337 -1,087 -74,152
16. Costs of current corporate income tax 0 0 42 3
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 42 3
19. Profit after corporate income tax (15)-(18) -55,338 -27,098 -70,380 -1,087 -74,155
20. Interest after tax of shareholders who not control -61 -276 17 -176 125
21. Profit after tax of parent company shareholders (19)-(20) -55,276 -26,823 -70,397 -911 -74,280
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)