Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 45,941 35,468 5,709 222,710 63,555
2. Deductions of revenue 0
3. Net revenues (1)-(2) 45,941 35,468 5,709 222,710 63,555
4. Cost of goods sold 38,644 36,306 8,379 193,790 56,610
5. Gross profit (3)-(4) 7,296 -838 -2,670 28,921 6,945
6. Revenue of financial operations 250 130 417 748 412
7. Financial expense 3,304 11,082 4,675 5,016 5,445
-In which: Loan interest expenses 4,697 9,673 4,437 5,044 4,202
8. Profit or loss from joint ventures, associated companies -221 -1,567 -1,452
9. Cost of sales 63 -1,414 164 143 142
10. Enterprise administration expenses 2,679 100,468 -52,684 -34,171 4,468
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,500 -110,844 45,371 57,115 -4,151
12. Other income 0 0 13,176 169
13. Other expenses 47 105 48 56 190
14. Other profit (12)-(13) -47 -105 -48 13,120 -21
15. Total accounting profit before tax (11)+(14) 1,454 -110,949 45,323 70,235 -4,172
16. Costs of current corporate income tax 2,950 -785
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 2,950 -785
19. Profit after corporate income tax (15)-(18) 1,454 -110,949 45,323 67,285 -3,387
20. Interest after tax of shareholders who not control -98 -2,715 1,063 233 -316
21. Profit after tax of parent company shareholders (19)-(20) 1,552 -108,233 44,260 67,052 -3,071
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)