Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 18,410 8,666 15,086 53,569 27,286
2. Deductions of revenue 0
3. Net revenues (1)-(2) 18,410 8,666 15,086 53,569 27,286
4. Cost of goods sold 15,575 7,708 13,656 45,538 25,460
5. Gross profit (3)-(4) 2,835 958 1,430 8,031 1,827
6. Revenue of financial operations 40 506 0 326 0
7. Financial expense 650 1,076 354 2,764 1,733
-In which: Loan interest expenses 650 1,076 354 178 1,733
8. Profit or loss from joint ventures, associated companies 0 -190 -1,046 -646
9. Cost of sales 0 23 0 0 0
10. Enterprise administration expenses 1,718 842 988 1,178 1,149
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 506 -478 -102 3,368 -1,701
12. Other income 0
13. Other expenses 28 4 25 103 0
14. Other profit (12)-(13) -28 -4 -25 -103 0
15. Total accounting profit before tax (11)+(14) 478 -482 -127 3,264 -1,702
16. Costs of current corporate income tax 5 50 278 170
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 5 50 278 170
19. Profit after corporate income tax (15)-(18) 473 -482 -177 2,986 -1,872
20. Interest after tax of shareholders who not control -7 -26 -20 17 -46
21. Profit after tax of parent company shareholders (19)-(20) 480 -456 -157 2,969 -1,826
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)