Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 10,316 156,347 16,544 1,898 77,158
2. Deductions of revenue 140,485 175,564 41,733 556
3. Net revenues (1)-(2) -130,169 -19,217 -25,188 1,342 77,158
4. Cost of goods sold -61,137 77,211 -392 1,361 19,194
5. Gross profit (3)-(4) -69,033 -96,428 -24,796 -19 57,964
6. Revenue of financial operations 1 6 3 3 1
7. Financial expense 45,050 46,081 41,145 38,645 35,963
-In which: Loan interest expenses 13,094 -1,410 13,899 11,778
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 1,945 8,175 1,328 2,438 1,206
10. Enterprise administration expenses 9,428 10,836 7,653 309,412 7,633
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -125,454 -161,514 -74,919 -350,511 13,163
12. Other income 297 160 276 843 222
13. Other expenses 453 1,235 4,412 10,371 1,104
14. Other profit (12)-(13) -156 -1,074 -4,136 -9,527 -882
15. Total accounting profit before tax (11)+(14) -125,610 -162,588 -79,055 -360,038 12,281
16. Costs of current corporate income tax 0
17. Costs of deferred corporate income tax -741 8,655 -1,988 -55,396
18. Costs of corporate income tax (16)+(17) -741 8,655 -1,988 -55,396
19. Profit after corporate income tax (15)-(18) -124,868 -171,243 -77,066 -304,642 12,281
20. Interest after tax of shareholders who not control 0 0 0 0
21. Profit after tax of parent company shareholders (19)-(20) -124,868 -171,243 -77,066 -304,642 12,281
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)