Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 47,534 48,481 26,924 26,916 29,222
2. Deductions of revenue
3. Net revenues (1)-(2) 47,534 48,481 26,924 26,916 29,222
4. Cost of goods sold 72,275 86,751 43,121 47,091 58,103
5. Gross profit (3)-(4) -24,742 -38,270 -16,196 -20,175 -28,881
6. Revenue of financial operations 290 229 205 21 529
7. Financial expense 130,133 16,720 28,211 16,204 93,634
-In which: Loan interest expenses 20,303 16,640 20,116 16,196 19,868
8. Profit or loss from joint ventures, associated companies
9. Cost of sales
10. Enterprise administration expenses 2,499 3,814 3,070 3,331 5,540
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -157,083 -58,576 -47,272 -39,689 -127,526
12. Other income 4,011 51,477 48 3,811 895
13. Other expenses 514 29,202 750 1,441 3,899
14. Other profit (12)-(13) 3,498 22,275 -702 2,370 -3,005
15. Total accounting profit before tax (11)+(14) -153,585 -36,301 -47,974 -37,319 -130,530
16. Costs of current corporate income tax
17. Costs of deferred corporate income tax
18. Costs of corporate income tax (16)+(17)
19. Profit after corporate income tax (15)-(18) -153,585 -36,301 -47,974 -37,319 -130,530
20. Interest after tax of shareholders who not control
21. Profit after tax of parent company shareholders (19)-(20) -153,585 -36,301 -47,974 -37,319 -130,530
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)