Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 29,035 13,487 17,957 23,210 72,108
2. Deductions of revenue 0 0 0
3. Net revenues (1)-(2) 29,035 13,487 17,957 23,210 72,108
4. Cost of goods sold 25,316 12,034 16,182 20,565 63,824
5. Gross profit (3)-(4) 3,719 1,453 1,775 2,645 8,285
6. Revenue of financial operations 14,405 1,666 1,728 0 1,543
7. Financial expense 21,097 5,424 3,656 7,858 11,345
-In which: Loan interest expenses 21,097 5,424 3,656 7,858 11,345
8. Profit or loss from joint ventures, associated companies 0 0 0
9. Cost of sales 0 0 0
10. Enterprise administration expenses 6,181 1,394 5,697 1,567 5,454
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -9,153 -3,700 -5,850 -6,779 -6,971
12. Other income 0 0 91 1,161 1
13. Other expenses 37 0 285 1,008 137
14. Other profit (12)-(13) -37 0 -194 153 -136
15. Total accounting profit before tax (11)+(14) -9,190 -3,700 -6,044 -6,626 -7,107
16. Costs of current corporate income tax 0 0 0
17. Costs of deferred corporate income tax 0 0 0
18. Costs of corporate income tax (16)+(17) 0 0 0
19. Profit after corporate income tax (15)-(18) -9,190 -3,700 -6,044 -6,626 -7,107
20. Interest after tax of shareholders who not control -2,054 -1,271 -1 -2,563 -1,636
21. Profit after tax of parent company shareholders (19)-(20) -7,136 -2,429 -6,044 -4,063 -5,471
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)