Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 211,610 114,211 54,887 21,927 22,267
2. Deductions of revenue 8,240 10,997 488 2,887
3. Net revenues (1)-(2) 203,370 103,214 54,399 19,040 22,267
4. Cost of goods sold 239,141 123,280 50,123 5,201 10,634
5. Gross profit (3)-(4) -35,772 -20,066 4,276 13,838 11,633
6. Revenue of financial operations 3,553 82 660 444 132
7. Financial expense 26,522 40,218 42,857 50,275 42,097
-In which: Loan interest expenses 26,191 24,964 24,935 21,759 21,036
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 52,822 67,557 30,891 33,640 35,477
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -111,563 -127,760 -68,812 -69,634 -65,808
12. Other income 9,390 1,400 33,735 12 16,239
13. Other expenses 1,699 1,171 2,491 172 1
14. Other profit (12)-(13) 7,691 228 31,244 -160 16,239
15. Total accounting profit before tax (11)+(14) -103,872 -127,531 -37,568 -69,793 -49,569
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) -103,872 -127,531 -37,568 -69,793 -49,569
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -103,872 -127,531 -37,568 -69,793 -49,569
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS) 0