Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 7,970 15,873 22,277 30,284 28,937
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 7,970 15,873 22,277 30,284 28,937
4. Cost of goods sold 6,385 14,573 18,568 24,156 23,102
5. Gross profit (3)-(4) 1,585 1,300 3,710 6,128 5,835
6. Revenue of financial operations 17 74 46 45 47
7. Financial expense 32,685 16,808 16,616 2,017
-In which: Loan interest expenses 32,685 16,808 16,616 2,017
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 2,163 2,416 2,539 2,635 3,790
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -560 -33,727 -15,591 -13,078 74
12. Other income 0 0
13. Other expenses 4 7,875 190 1 70
14. Other profit (12)-(13) -4 -7,875 -190 -1 -70
15. Total accounting profit before tax (11)+(14) -564 -41,603 -15,781 -13,079 4
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
19. Profit after corporate income tax (15)-(18) -564 -41,603 -15,781 -13,079 4
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -564 -41,603 -15,781 -13,079 4
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)