Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 37,003 67,493 85,317 121,373 106,632
2. Deductions of revenue 0
3. Net revenues (1)-(2) 37,003 67,493 85,317 121,373 106,632
4. Cost of goods sold 32,448 63,572 79,188 93,304 99,195
5. Gross profit (3)-(4) 4,555 3,922 6,128 28,069 7,437
6. Revenue of financial operations 172 869 45 177 240
7. Financial expense 747 1,087 957 984 998
-In which: Loan interest expenses 747 1,087 957 984 352
8. Profit or loss from joint ventures, associated companies 28 -2,133 -697 2,080 108
9. Cost of sales 124 2 1 0
10. Enterprise administration expenses 2,539 10,387 -12,081 8,931 1,411
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 1,345 -8,818 16,599 20,412 5,376
12. Other income 240 240 240 240 240
13. Other expenses 293 112 433 65 6
14. Other profit (12)-(13) -53 128 -193 175 234
15. Total accounting profit before tax (11)+(14) 1,292 -8,690 16,406 20,587 5,610
16. Costs of current corporate income tax 767 144 -838
17. Costs of deferred corporate income tax 0 1,566 -65
18. Costs of corporate income tax (16)+(17) 767 144 728 -65
19. Profit after corporate income tax (15)-(18) 525 -8,690 16,262 19,859 5,675
20. Interest after tax of shareholders who not control 0 0 0 0 -1
21. Profit after tax of parent company shareholders (19)-(20) 525 -8,690 16,262 19,859 5,676
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)