Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 4,106 3,743 3,102 3,338 2,761
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 4,106 3,743 3,102 3,338 2,761
4. Cost of goods sold 4,378 4,024 3,065 3,066 2,813
5. Gross profit (3)-(4) -271 -281 37 272 -52
6. Revenue of financial operations 16,106 9,983 3,169 29,341 5,994
7. Financial expense 5,567 6,443 8,279 7,715 17,352
-In which: Loan interest expenses 3,787 4,892 5,268 6,261 8,249
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 0 0
10. Enterprise administration expenses 3,110 3,731 4,129 4,941 3,790
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 7,158 -472 -9,202 16,958 -15,200
12. Other income 1 269 1
13. Other expenses 0 0 766 24
14. Other profit (12)-(13) 1 269 -766 -23
15. Total accounting profit before tax (11)+(14) 7,159 -204 -9,968 16,935 -15,200
16. Costs of current corporate income tax 1,047 -233 -814 2,167
17. Costs of deferred corporate income tax -153 248 201 -356 130
18. Costs of corporate income tax (16)+(17) 894 14 -613 1,810 130
19. Profit after corporate income tax (15)-(18) 6,265 -218 -9,355 15,124 -15,331
20. Interest after tax of shareholders who not control 28 20 -74 74 -136
21. Profit after tax of parent company shareholders (19)-(20) 6,237 -238 -9,281 15,051 -15,195
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)