Unit: 1.000.000đ
  2021 2022 2023 2024 2025
1. Total business operating revenue 212,152 283,549 152,981 92,242 48,822
2. Deductions of revenue 352 1,673 616 153 188
3. Net revenues (1)-(2) 211,799 281,875 152,366 92,089 48,633
4. Cost of goods sold 197,462 263,936 163,029 114,351 63,069
5. Gross profit (3)-(4) 14,338 17,939 -10,663 -22,262 -14,436
6. Revenue of financial operations 386 432 86 238 5
7. Financial expense 2,746 2,757 3,358 2,547 2,899
-In which: Loan interest expenses 2,616 2,318 3,218 2,536 1,368
8. Profit or loss from joint ventures, associated companies 0 0 0 0
9. Cost of sales 11,494 14,351 6,883 4,639 2,007
10. Enterprise administration expenses 7,583 8,753 7,485 8,540 5,947
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -7,099 -7,489 -28,303 -37,750 -25,284
12. Other income 179 230 2 9,696 8,755
13. Other expenses 350 439 241 6,194 587
14. Other profit (12)-(13) -170 -208 -238 3,502 8,168
15. Total accounting profit before tax (11)+(14) -7,269 -7,697 -28,542 -34,247 -17,116
16. Costs of current corporate income tax -788 0 0 -572
17. Costs of deferred corporate income tax 0 0 0 0
18. Costs of corporate income tax (16)+(17) -788 0 0 -572 0
19. Profit after corporate income tax (15)-(18) -6,481 -7,697 -28,542 -33,675 -17,116
20. Interest after tax of shareholders who not control 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -6,481 -7,697 -28,542 -33,675
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)