Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 48,017 25,303 25,826 184,349 74,478
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 48,017 25,303 25,826 184,349 74,478
4. Cost of goods sold 42,435 39,839 23,749 184,226 135,851
5. Gross profit (3)-(4) 5,582 -14,536 2,078 123 -61,373
6. Revenue of financial operations 2,032 4,001 2,911 855 1
7. Financial expense 24,085 25,626 54,239 52,905 54,066
-In which: Loan interest expenses 24,085 15,285 54,239 50,325 54,066
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 4,068 3,974 3,515 157,537 1,731
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -20,539 -40,135 -52,764 -209,464 -117,170
12. Other income 5,849 11,204 12 6,638 389
13. Other expenses 6,558 10,480 219 11,372 107
14. Other profit (12)-(13) -709 724 -207 -4,734 282
15. Total accounting profit before tax (11)+(14) -21,248 -39,411 -52,971 -214,198 -116,888
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 27
18. Costs of corporate income tax (16)+(17) 0 0 27
19. Profit after corporate income tax (15)-(18) -21,248 -39,411 -52,971 -214,198 -116,915
20. Interest after tax of shareholders who not control -4 0 0 0 -1
21. Profit after tax of parent company shareholders (19)-(20) -21,244 -39,411 -52,971 -214,198 -116,915
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)