Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 15,663 14,932 28,421 20,481 37,545
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 15,663 14,932 28,421 20,481 37,545
4. Cost of goods sold 19,317 11,186 24,840 19,551 31,925
5. Gross profit (3)-(4) -3,655 3,746 3,581 930 5,620
6. Revenue of financial operations 1 1 3 3 3
7. Financial expense 22,073 21,833 21,833 22,073 22,073
-In which: Loan interest expenses 22,073 21,833 21,833 22,073 22,073
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 492 235 265 169 129
10. Enterprise administration expenses 800 1,272 1,367 1,118 1,209
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -27,019 -19,594 -19,882 -22,428 -17,788
12. Other income 0 0 0 13,000 14,000
13. Other expenses 51 18 17 7,781 11,726
14. Other profit (12)-(13) -51 -18 -17 5,219 2,274
15. Total accounting profit before tax (11)+(14) -27,070 -19,612 -19,899 -17,208 -15,514
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) -27,070 -19,612 -19,899 -17,208 -15,514
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -27,070 -19,612 -19,899 -17,208 -15,514
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)