Unit: 1.000.000đ
  2020 2021 2022 2023 2025
1. Total business operating revenue 93,543 95,091 51,402 10,371 5,446
2. Deductions of revenue 0 0 0 0
3. Net revenues (1)-(2) 93,543 95,091 51,402 10,371 5,446
4. Cost of goods sold 80,040 83,433 48,928 7,423 2,314
5. Gross profit (3)-(4) 13,504 11,657 2,474 2,949 3,132
6. Revenue of financial operations 816 825 184 4 1
7. Financial expense 3,496 2,194 6,048 943 224
-In which: Loan interest expenses 3,798 2,183 1,264 943
8. Profit or loss from joint ventures, associated companies 863 225 -27 25
9. Cost of sales 687 166 66 35
10. Enterprise administration expenses 9,238 8,933 22,605 7,522 4,927
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,761 1,414 -26,088 -5,522 -2,018
12. Other income 555 0 85 50,808 74
13. Other expenses 1,087 671 1,746 50,550 574
14. Other profit (12)-(13) -532 -671 -1,661 258 -499
15. Total accounting profit before tax (11)+(14) 1,230 743 -27,749 -5,264 -2,517
16. Costs of current corporate income tax 76 81 16 472
17. Costs of deferred corporate income tax 0 0 0 0
18. Costs of corporate income tax (16)+(17) 76 81 16 472 0
19. Profit after corporate income tax (15)-(18) 1,154 663 -27,765 -5,736 -2,517
20. Interest after tax of shareholders who not control 53 -365 27 -8
21. Profit after tax of parent company shareholders (19)-(20) 1,101 1,028 -27,792 -5,728 -2,517
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)