Unit: 1.000.000đ
  Q3 2022 Q4 2022 Q1 2023 Q4 2023 Q4 2024
1. Total business operating revenue 13,729 31,656 6,590 10,963 25,553
2. Deductions of revenue 0
3. Net revenues (1)-(2) 13,729 31,656 6,590 10,963 25,553
4. Cost of goods sold 12,631 29,278 5,853 12,049 24,270
5. Gross profit (3)-(4) 1,098 2,378 737 -1,086 1,282
6. Revenue of financial operations 8 1 3 1 0
7. Financial expense 2,942 2,829 418 5
-In which: Loan interest expenses 2,942 2,829 418 5
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 1,501 1,612 1,385 1,135 1,108
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -3,337 -2,062 -1,062 -2,225 175
12. Other income 0 200
13. Other expenses 0 431 2,184 302
14. Other profit (12)-(13) 0 -431 -2,184 -102
15. Total accounting profit before tax (11)+(14) -3,337 -2,493 -1,062 -4,409 72
16. Costs of current corporate income tax 0 103
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 0 103
19. Profit after corporate income tax (15)-(18) -3,337 -2,596 -1,062 -4,409 72
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -3,337 -2,596 -1,062 -4,409 72
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)