Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 29,767 1,139 209 160
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 29,767 1,139 209 160
4. Cost of goods sold 2,963 1,368 552 210 45
5. Gross profit (3)-(4) 26,804 -228 -343 -50 -45
6. Revenue of financial operations 23,708 14,956 24,190 18,227 16,530
7. Financial expense 40,393 39,309 46,777 54,351 101,932
-In which: Loan interest expenses 21,400 19,599 20,469 22,640 17,311
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 35
10. Enterprise administration expenses 8,920 5,421 5,782 5,415 6,062
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,199 -30,037 -28,712 -41,590 -91,510
12. Other income 1,827 0 4 2,014
13. Other expenses 485 1,969 640 1,721 490
14. Other profit (12)-(13) 1,342 -1,969 -636 293 -490
15. Total accounting profit before tax (11)+(14) 2,541 -32,006 -29,348 -41,297 -92,000
16. Costs of current corporate income tax 7,972 4,099 5,018 4,851 5,303
17. Costs of deferred corporate income tax -7,125 -3,888 6,232 4,087 14,922
18. Costs of corporate income tax (16)+(17) 847 211 11,250 8,938 20,225
19. Profit after corporate income tax (15)-(18) 1,695 -32,217 -40,598 -50,235 -112,225
20. Interest after tax of shareholders who not control 350 -16,820 -19,656 -27,034 -59,371
21. Profit after tax of parent company shareholders (19)-(20) 1,344 -15,397 -20,942 -23,201 -52,853
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)