Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 55,701 98,651 111,574 87,997 86,586
2. Deductions of revenue 911 1,594 2,008 1,602 1,826
3. Net revenues (1)-(2) 54,790 97,057 109,566 86,395 84,760
4. Cost of goods sold 66,424 98,252 109,856 83,642 79,395
5. Gross profit (3)-(4) -11,634 -1,194 -290 2,754 5,364
6. Revenue of financial operations 2 3 5 7 5
7. Financial expense 1,514 1,136 777 842 888
-In which: Loan interest expenses 1,514 1,136 842 888
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 459 790 834 778 777
10. Enterprise administration expenses 6,485 6,381 6,268 7,320 6,528
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -20,090 -9,499 -8,164 -6,180 -2,824
12. Other income 4 24 51 41 4
13. Other expenses 7 3 166 117 10,905
14. Other profit (12)-(13) -4 21 -115 -76 -10,901
15. Total accounting profit before tax (11)+(14) -20,094 -9,477 -8,279 -6,255 -13,725
16. Costs of current corporate income tax 18
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17) 18
19. Profit after corporate income tax (15)-(18) -20,111 -9,477 -8,279 -6,255 -13,725
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) -20,111 -9,477 -8,279 -6,255 -13,725
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)