Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 29,611 26,132 29,583 17,267 34,922
2. Deductions of revenue 0
3. Net revenues (1)-(2) 29,611 26,132 29,583 17,267 34,922
4. Cost of goods sold 28,190 23,614 28,450 16,686 34,817
5. Gross profit (3)-(4) 1,421 2,518 1,132 581 106
6. Revenue of financial operations 348 487 280 1,779 16,881
7. Financial expense 1,943 11,616 6,907 9,598 7,487
-In which: Loan interest expenses 1,943 11,597 5,584 9,598 6,795
8. Profit or loss from joint ventures, associated companies 1,484 2,798 277 3,578
9. Cost of sales 0
10. Enterprise administration expenses 4,316 6,911 11,127 6,860 4,218
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -3,006 -12,724 -16,345 -10,519 5,282
12. Other income 37 50 13 34
13. Other expenses 94 5,608 918 3,593 725
14. Other profit (12)-(13) -57 -5,558 -905 -3,558 -725
15. Total accounting profit before tax (11)+(14) -3,063 -18,282 -17,250 -14,077 4,557
16. Costs of current corporate income tax 183 515 294 -15
17. Costs of deferred corporate income tax 23 23 23 23
18. Costs of corporate income tax (16)+(17) 206 538 316 7
19. Profit after corporate income tax (15)-(18) -3,269 -18,820 -17,567 -14,085 4,557
20. Interest after tax of shareholders who not control 348 236 92 75
21. Profit after tax of parent company shareholders (19)-(20) -3,617 -19,055 -17,658 -14,160 4,557
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)