Unit: 1.000.000đ
  Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 3,779 7,970 15,873 22,277 30,284
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 3,779 7,970 15,873 22,277 30,284
4. Cost of goods sold 3,139 6,385 14,573 18,568 24,156
5. Gross profit (3)-(4) 640 1,585 1,300 3,710 6,128
6. Revenue of financial operations 1 17 74 46 45
7. Financial expense 10,888 32,685 16,808 16,616
-In which: Loan interest expenses 10,888 32,685 16,808 16,616
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 2,439 2,163 2,416 2,539 2,635
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -12,686 -560 -33,727 -15,591 -13,078
12. Other income 0 0 0
13. Other expenses 0 4 7,875 190 1
14. Other profit (12)-(13) 0 -4 -7,875 -190 -1
15. Total accounting profit before tax (11)+(14) -12,686 -564 -41,603 -15,781 -13,079
16. Costs of current corporate income tax 0 0 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -12,686 -564 -41,603 -15,781 -13,079
20. Interest after tax of shareholders who not control 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -12,686 -564 -41,603 -15,781 -13,079
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)