Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 38,301 66,582 28,562 70,566 140,520
2. Deductions of revenue 0 1 0
3. Net revenues (1)-(2) 38,301 66,582 28,561 70,566 140,520
4. Cost of goods sold 30,557 50,066 26,949 64,066 117,560
5. Gross profit (3)-(4) 7,744 16,516 1,612 6,500 22,961
6. Revenue of financial operations 18 19 3,567 69 11
7. Financial expense 5,085 8,408 4,652 2,316 1,533
-In which: Loan interest expenses 4,263 4,408 4,652 2,316 1,533
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0 42
10. Enterprise administration expenses 6,385 8,721 7,113 9,139 15,828
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -3,707 -594 -6,585 -4,887 5,568
12. Other income 987 32 353 10,763 504
13. Other expenses 90 18 2,729 68 422
14. Other profit (12)-(13) 898 13 -2,376 10,695 82
15. Total accounting profit before tax (11)+(14) -2,810 -581 -8,962 5,808 5,650
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -2,810 -581 -8,962 5,808 5,650
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -2,810 -581 -8,962 5,808 5,650
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)