Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 1,139 209 160
2. Deductions of revenue 0
3. Net revenues (1)-(2) 1,139 209 160
4. Cost of goods sold 1,368 552 210 45 16
5. Gross profit (3)-(4) -228 -343 -50 -45 -16
6. Revenue of financial operations 14,956 24,190 18,227 16,530 16,254
7. Financial expense 39,309 46,777 54,351 101,932 63,571
-In which: Loan interest expenses 19,599 20,469 22,640 17,311 19,306
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 35
10. Enterprise administration expenses 5,421 5,782 5,415 6,062 5,488
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -30,037 -28,712 -41,590 -91,510 -52,821
12. Other income 0 4 2,014
13. Other expenses 1,969 640 1,721 490 1,171
14. Other profit (12)-(13) -1,969 -636 293 -490 -1,171
15. Total accounting profit before tax (11)+(14) -32,006 -29,348 -41,297 -92,000 -53,992
16. Costs of current corporate income tax 4,099 5,018 4,851 5,303 4,824
17. Costs of deferred corporate income tax -3,888 6,232 4,087 14,922 6,532
18. Costs of corporate income tax (16)+(17) 211 11,250 8,938 20,225 11,356
19. Profit after corporate income tax (15)-(18) -32,217 -40,598 -50,235 -112,225 -65,348
20. Interest after tax of shareholders who not control -16,820 -19,656 -27,034 -59,371 -34,316
21. Profit after tax of parent company shareholders (19)-(20) -15,397 -20,942 -23,201 -52,853 -31,032
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)