Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 15,714 31,720 36,844 42,897 51,102
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 15,714 31,720 36,844 42,897 51,102
4. Cost of goods sold 15,815 27,016 30,734 33,993 41,737
5. Gross profit (3)-(4) -101 4,705 6,111 8,904 9,366
6. Revenue of financial operations 0 1 5 19 1
7. Financial expense 337 105 0 0
-In which: Loan interest expenses 266 54 0
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 157 0
10. Enterprise administration expenses 8,826 4,491 6,870 8,898 7,626
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,265 109 -911 25 1,741
12. Other income 207 3 348 59 48
13. Other expenses 1,194 494 48 205 81
14. Other profit (12)-(13) -988 -491 300 -146 -33
15. Total accounting profit before tax (11)+(14) -10,253 -381 -610 -121 1,707
16. Costs of current corporate income tax 0 203 458 501
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 203 458 501
19. Profit after corporate income tax (15)-(18) -10,253 -381 -814 -579 1,206
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -10,253 -381 -814 -579 1,206
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)