Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 3,743 3,102 3,338 2,761 40,927
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 3,743 3,102 3,338 2,761 40,927
4. Cost of goods sold 4,024 3,065 3,066 2,813 43,730
5. Gross profit (3)-(4) -281 37 272 -52 -2,803
6. Revenue of financial operations 9,983 3,169 29,341 5,994 60,247
7. Financial expense 6,443 8,279 7,715 17,352 10,194
-In which: Loan interest expenses 4,892 5,268 6,261 8,249 7,030
8. Profit or loss from joint ventures, associated companies 0 -600
9. Cost of sales 0 0
10. Enterprise administration expenses 3,731 4,129 4,941 3,790 3,749
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -472 -9,202 16,958 -15,200 42,901
12. Other income 269 1 70
13. Other expenses 0 766 24 0
14. Other profit (12)-(13) 269 -766 -23 70
15. Total accounting profit before tax (11)+(14) -204 -9,968 16,935 -15,200 42,971
16. Costs of current corporate income tax -233 -814 2,167 5,852
17. Costs of deferred corporate income tax 248 201 -356 130 -334
18. Costs of corporate income tax (16)+(17) 14 -613 1,810 130 5,518
19. Profit after corporate income tax (15)-(18) -218 -9,355 15,124 -15,331 37,453
20. Interest after tax of shareholders who not control 20 -74 74 -136 248
21. Profit after tax of parent company shareholders (19)-(20) -238 -9,281 15,051 -15,195 37,205
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)