Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 673 671 501 911 837
2. Deductions of revenue 0
3. Net revenues (1)-(2) 673 671 501 911 837
4. Cost of goods sold 1,355 1,468 1,617 1,533 1,806
5. Gross profit (3)-(4) -681 -797 -1,116 -622 -969
6. Revenue of financial operations 17,403 9,735 8,387 7,720 7,785
7. Financial expense 57,031 37,472 112,691 34,218 31,863
-In which: Loan interest expenses 51,448 37,281 28,728 33,878 30,422
8. Profit or loss from joint ventures, associated companies 2,625 1,407 3,314 6,263 7,084
9. Cost of sales 0
10. Enterprise administration expenses 4,619 4,615 5,190 4,146 4,467
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -42,304 -31,743 -107,296 -25,003 -22,430
12. Other income 10 101 0 41
13. Other expenses 139 12 2,675 4 1
14. Other profit (12)-(13) -129 89 -2,675 -4 40
15. Total accounting profit before tax (11)+(14) -42,433 -31,655 -109,971 -25,008 -22,390
16. Costs of current corporate income tax 1,084 780 724 500
17. Costs of deferred corporate income tax 6,755 0 1,686
18. Costs of corporate income tax (16)+(17) 1,084 7,535 724 2,186
19. Profit after corporate income tax (15)-(18) -43,518 -31,655 -117,506 -25,731 -24,576
20. Interest after tax of shareholders who not control 6 -36 -158 -7 -17
21. Profit after tax of parent company shareholders (19)-(20) -43,524 -31,618 -117,348 -25,724 -24,559
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)