Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 156,347 16,544 1,898 77,158 8,372
2. Deductions of revenue 175,564 41,733 556 4,893
3. Net revenues (1)-(2) -19,217 -25,188 1,342 77,158 3,479
4. Cost of goods sold 77,211 -392 1,361 19,194 1,275
5. Gross profit (3)-(4) -96,428 -24,796 -19 57,964 2,204
6. Revenue of financial operations 6 3 3 1 2
7. Financial expense 46,081 41,145 38,645 35,963 14,583
-In which: Loan interest expenses -1,410 13,899 11,778 11,584
8. Profit or loss from joint ventures, associated companies
9. Cost of sales 8,175 1,328 2,438 1,206 1,554
10. Enterprise administration expenses 10,836 7,653 309,412 7,633 51,471
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -161,514 -74,919 -350,511 13,163 -65,402
12. Other income 160 276 843 222 240
13. Other expenses 1,235 4,412 10,371 1,104 1,005
14. Other profit (12)-(13) -1,074 -4,136 -9,527 -882 -766
15. Total accounting profit before tax (11)+(14) -162,588 -79,055 -360,038 12,281 -66,167
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax 8,655 -1,988 -55,396 1
18. Costs of corporate income tax (16)+(17) 8,655 -1,988 -55,396 1
19. Profit after corporate income tax (15)-(18) -171,243 -77,066 -304,642 12,281 -66,169
20. Interest after tax of shareholders who not control 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -171,243 -77,066 -304,642 12,281 -66,169
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)