Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 815 673 671 501 911
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 815 673 671 501 911
4. Cost of goods sold 1,114 1,355 1,468 1,617 1,533
5. Gross profit (3)-(4) -299 -681 -797 -1,116 -622
6. Revenue of financial operations 12,240 17,403 9,735 8,387 7,720
7. Financial expense 12,214 57,031 37,472 112,691 34,218
-In which: Loan interest expenses 9,170 51,448 37,281 28,728 33,878
8. Profit or loss from joint ventures, associated companies 2,025 2,625 1,407 3,314 6,263
9. Cost of sales 0 0
10. Enterprise administration expenses 5,168 4,619 4,615 5,190 4,146
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -3,416 -42,304 -31,743 -107,296 -25,003
12. Other income 60 10 101 0
13. Other expenses 162 139 12 2,675 4
14. Other profit (12)-(13) -101 -129 89 -2,675 -4
15. Total accounting profit before tax (11)+(14) -3,517 -42,433 -31,655 -109,971 -25,008
16. Costs of current corporate income tax 1,099 1,084 780 724
17. Costs of deferred corporate income tax 0 6,755 0
18. Costs of corporate income tax (16)+(17) 1,099 1,084 7,535 724
19. Profit after corporate income tax (15)-(18) -4,617 -43,518 -31,655 -117,506 -25,731
20. Interest after tax of shareholders who not control 6 6 -36 -158 -7
21. Profit after tax of parent company shareholders (19)-(20) -4,623 -43,524 -31,618 -117,348 -25,724
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)