Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 28,421 20,481 37,545 34,040 83,961
2. Deductions of revenue 0 29
3. Net revenues (1)-(2) 28,421 20,481 37,545 34,010 83,961
4. Cost of goods sold 24,840 19,551 31,925 39,967 88,685
5. Gross profit (3)-(4) 3,581 930 5,620 -5,956 -4,724
6. Revenue of financial operations 3 3 3 3 7
7. Financial expense 21,833 22,073 22,073 21,593 21,833
-In which: Loan interest expenses 21,833 22,073 22,073 21,593 21,833
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 265 169 129 205 201
10. Enterprise administration expenses 1,367 1,118 1,209 1,451 1,320
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -19,882 -22,428 -17,788 -29,203 -28,071
12. Other income 0 13,000 14,000 13,000 14,000
13. Other expenses 17 7,781 11,726 57 399
14. Other profit (12)-(13) -17 5,219 2,274 12,943 13,601
15. Total accounting profit before tax (11)+(14) -19,899 -17,208 -15,514 -16,260 -14,471
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0
19. Profit after corporate income tax (15)-(18) -19,899 -17,208 -15,514 -16,260 -14,471
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -19,899 -17,208 -15,514 -16,260 -14,471
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)