Unit: 1.000.000đ
  Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
1. Total business operating revenue 43,886 86,722 151,909 82,456 39,089
2. Deductions of revenue 0
3. Net revenues (1)-(2) 43,886 86,722 151,909 82,456 39,089
4. Cost of goods sold 28,002 30,656 29,277 37,246 29,661
5. Gross profit (3)-(4) 15,884 56,066 122,633 45,211 9,428
6. Revenue of financial operations 11 30 114 163 18
7. Financial expense 14,067 13,208 12,534 11,962 9,954
-In which: Loan interest expenses 14,057 13,208 12,534 11,962 9,954
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 0
10. Enterprise administration expenses 3,686 4,004 3,117 7,790 3,007
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -1,859 38,885 107,096 25,622 -3,516
12. Other income 1,641 29 104 417
13. Other expenses 207 38 31 8 32
14. Other profit (12)-(13) 1,433 -8 73 -8 385
15. Total accounting profit before tax (11)+(14) -426 38,876 107,168 25,614 -3,131
16. Costs of current corporate income tax 2,352 5,179 1,446 0
17. Costs of deferred corporate income tax 0
18. Costs of corporate income tax (16)+(17) 2,352 5,179 1,446 0
19. Profit after corporate income tax (15)-(18) -426 36,525 101,989 24,168 -3,131
20. Interest after tax of shareholders who not control 0
21. Profit after tax of parent company shareholders (19)-(20) -426 36,525 101,989 24,168 -3,131
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)