Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 50,354 69,401 66,231 72,872 67,456
2. Deductions of revenue 0
3. Net revenues (1)-(2) 50,354 69,401 66,231 72,872 67,456
4. Cost of goods sold 72,184 76,866 69,941 78,984 75,923
5. Gross profit (3)-(4) -21,831 -7,465 -3,710 -6,112 -8,467
6. Revenue of financial operations 378 318 11,306 374 2,876
7. Financial expense 5,523 52,302 3,847 99,471 5,748
-In which: Loan interest expenses 5,523 36,503 3,847 63,982 5,748
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0
10. Enterprise administration expenses 4,468 4,994 5,223 5,754 3,550
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -31,444 -64,442 -1,474 -110,963 -14,889
12. Other income 848 23,572 2,226 201,398
13. Other expenses 104 1,046 337 1,112 6
14. Other profit (12)-(13) 745 22,526 1,888 200,286 -6
15. Total accounting profit before tax (11)+(14) -30,700 -41,916 414 89,324 -14,894
16. Costs of current corporate income tax 16 74
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 16 74
19. Profit after corporate income tax (15)-(18) -30,700 -41,916 414 89,307 -14,969
20. Interest after tax of shareholders who not control -50 -84 49 49 54
21. Profit after tax of parent company shareholders (19)-(20) -30,650 -41,832 366 89,258 -15,023
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)