Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 34,706 40,384 46,133 42,975 53,434
2. Deductions of revenue 0 145
3. Net revenues (1)-(2) 34,706 40,384 46,133 42,975 53,288
4. Cost of goods sold 34,432 39,381 45,081 43,531 54,298
5. Gross profit (3)-(4) 274 1,003 1,052 -557 -1,009
6. Revenue of financial operations 104 68 163 6,186 81
7. Financial expense 26,974 22,195 23,999 19,146 26,027
-In which: Loan interest expenses 26,041 17,578 19,908 19,144 19,311
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 195 239 507 596 454
10. Enterprise administration expenses 3,971 3,573 78,036 3,412 3,053
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -30,761 -24,936 -101,326 -17,524 -30,462
12. Other income 984 1,079 107,258 2,267 30
13. Other expenses 17,894 18,839 14,982 14,900 14,953
14. Other profit (12)-(13) -16,910 -17,760 92,276 -12,633 -14,924
15. Total accounting profit before tax (11)+(14) -47,671 -42,696 -9,050 -30,157 -45,386
16. Costs of current corporate income tax 0 0
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) 0 0
19. Profit after corporate income tax (15)-(18) -47,671 -42,696 -9,050 -30,157 -45,386
20. Interest after tax of shareholders who not control 0 0
21. Profit after tax of parent company shareholders (19)-(20) -47,671 -42,696 -9,050 -30,157 -45,386
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)