Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 910 815 673 671 501
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 910 815 673 671 501
4. Cost of goods sold 1,379 1,114 1,355 1,468 1,617
5. Gross profit (3)-(4) -469 -299 -681 -797 -1,116
6. Revenue of financial operations 6,699 12,240 17,403 9,735 8,387
7. Financial expense 36,920 12,214 57,031 37,472 112,691
-In which: Loan interest expenses 28,374 9,170 51,448 37,281 28,728
8. Profit or loss from joint ventures, associated companies 13 2,025 2,625 1,407 3,314
9. Cost of sales 0 0
10. Enterprise administration expenses 6,011 5,168 4,619 4,615 5,190
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -36,688 -3,416 -42,304 -31,743 -107,296
12. Other income 0 60 10 101
13. Other expenses 600 162 139 12 2,675
14. Other profit (12)-(13) -600 -101 -129 89 -2,675
15. Total accounting profit before tax (11)+(14) -37,287 -3,517 -42,433 -31,655 -109,971
16. Costs of current corporate income tax 1,095 1,099 1,084 780
17. Costs of deferred corporate income tax 0 0 6,755
18. Costs of corporate income tax (16)+(17) 1,095 1,099 1,084 7,535
19. Profit after corporate income tax (15)-(18) -38,382 -4,617 -43,518 -31,655 -117,506
20. Interest after tax of shareholders who not control 1 6 6 -36 -158
21. Profit after tax of parent company shareholders (19)-(20) -38,384 -4,623 -43,524 -31,618 -117,348
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)