Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 27,700 14,648 11,472 12,710 13,629
2. Deductions of revenue 0
3. Net revenues (1)-(2) 27,700 14,648 11,472 12,710 13,629
4. Cost of goods sold 17,107 9,563 8,988 8,525 8,283
5. Gross profit (3)-(4) 10,593 5,085 2,485 4,185 5,346
6. Revenue of financial operations 62,871 75,962 81,827 94,903 71,388
7. Financial expense 62,026 62,905 64,499 65,718 62,403
-In which: Loan interest expenses 62,026 62,905 63,816 65,512 61,746
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 539 384 224 194 607
10. Enterprise administration expenses 3,978 3,839 2,915 3,640 3,249
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) 6,921 13,918 16,675 29,536 10,476
12. Other income 222 2,570 3,013 993 198
13. Other expenses 6,552 11,663 17,847 21,032 9,616
14. Other profit (12)-(13) -6,330 -9,094 -14,833 -20,039 -9,418
15. Total accounting profit before tax (11)+(14) 590 4,824 1,842 9,497 1,058
16. Costs of current corporate income tax 541 4,384 1,355 4,212 712
17. Costs of deferred corporate income tax 0 300 4,883 293
18. Costs of corporate income tax (16)+(17) 541 4,384 1,655 9,096 1,005
19. Profit after corporate income tax (15)-(18) 49 441 186 402 53
20. Interest after tax of shareholders who not control -50 -67 -254 28 -72
21. Profit after tax of parent company shareholders (19)-(20) 99 507 440 373 125
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)