Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 149,803 48,017 25,303 25,826 184,349
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 149,803 48,017 25,303 25,826 184,349
4. Cost of goods sold 120,703 42,435 39,839 23,749 184,226
5. Gross profit (3)-(4) 29,100 5,582 -14,536 2,078 123
6. Revenue of financial operations -17,015 2,032 4,001 2,911 855
7. Financial expense 98,279 24,085 25,626 54,239 52,905
-In which: Loan interest expenses 85,063 24,085 15,285 54,239 50,325
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 4,798 4,068 3,974 3,515 157,537
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -90,992 -20,539 -40,135 -52,764 -209,464
12. Other income 2,483 5,849 11,204 12 6,638
13. Other expenses 239 6,558 10,480 219 11,372
14. Other profit (12)-(13) 2,245 -709 724 -207 -4,734
15. Total accounting profit before tax (11)+(14) -88,748 -21,248 -39,411 -52,971 -214,198
16. Costs of current corporate income tax 0 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -88,748 -21,248 -39,411 -52,971 -214,198
20. Interest after tax of shareholders who not control -5,316 -4 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -83,432 -21,244 -39,411 -52,971 -214,198
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)