Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 62,581 36,473 200,824 39,633 22,448
2. Deductions of revenue 39 46 79
3. Net revenues (1)-(2) 62,581 36,473 200,786 39,587 22,369
4. Cost of goods sold 56,395 31,998 161,945 38,318 39,933
5. Gross profit (3)-(4) 6,186 4,475 38,841 1,269 -17,563
6. Revenue of financial operations 24,818 29,613 -538 354 177
7. Financial expense 25,898 25,224 25,242 22,657 22,890
-In which: Loan interest expenses 25,540 25,056 24,737 22,533 22,833
8. Profit or loss from joint ventures, associated companies -2,812 10 -50 -62 54
9. Cost of sales 0 11
10. Enterprise administration expenses 4,110 3,421 3,164 6,063 71,609
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,816 5,453 9,847 -27,159 -111,842
12. Other income 4,406 0 6 3
13. Other expenses 1,218 -532 1,483 94 506
14. Other profit (12)-(13) 3,188 532 -1,483 -88 -503
15. Total accounting profit before tax (11)+(14) 1,372 5,985 8,363 -27,246 -112,345
16. Costs of current corporate income tax 78 143 26
17. Costs of deferred corporate income tax -229 -225 -224 -250 -572
18. Costs of corporate income tax (16)+(17) -151 -82 -198 -250 -572
19. Profit after corporate income tax (15)-(18) 1,523 6,068 8,561 -26,996 -111,772
20. Interest after tax of shareholders who not control -130 172 105 -1,164 -3,570
21. Profit after tax of parent company shareholders (19)-(20) 1,653 5,896 8,455 -25,833 -108,203
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)