Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 152,334 891,725 950,374 781,321 3,116,862
2. Deductions of revenue 0
3. Net revenues (1)-(2) 152,334 891,725 950,374 781,321 3,116,862
4. Cost of goods sold 78,427 427,080 590,717 396,083 1,908,094
5. Gross profit (3)-(4) 73,906 464,645 359,657 385,238 1,208,768
6. Revenue of financial operations 67,814 109,304 116,400 157,789 135,000
7. Financial expense 54,134 55,383 85,409 64,927 113,098
-In which: Loan interest expenses 52,892 50,011 82,491 84,257 103,206
8. Profit or loss from joint ventures, associated companies -6,628 -4,917 -5,164 71,113 45,181
9. Cost of sales 3,542 49,020 20,894 24,579 27,993
10. Enterprise administration expenses 110,897 116,661 111,131 190,124 147,361
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -33,482 347,968 253,460 334,510 1,100,497
12. Other income 591 38,044 5,057 5,604 24,835
13. Other expenses 3,532 4,336 8,252 176,462 739
14. Other profit (12)-(13) -2,941 33,708 -3,195 -170,858 24,096
15. Total accounting profit before tax (11)+(14) -36,423 381,676 250,265 163,652 1,124,593
16. Costs of current corporate income tax 47,127 98,415 39,240 115,057 264,950
17. Costs of deferred corporate income tax -6,816 15,318 9,549 -14,023 -10,541
18. Costs of corporate income tax (16)+(17) 40,311 113,733 48,789 101,035 254,409
19. Profit after corporate income tax (15)-(18) -76,734 267,943 201,477 62,617 849,101
20. Interest after tax of shareholders who not control 8,964 30,930 5,278 -11,977 66,389
21. Profit after tax of parent company shareholders (19)-(20) -85,698 237,013 196,199 74,594 782,712
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)