Unit: 1.000.000đ
  Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
1. Total business operating revenue 333,277 471,439 615,922 488,447 751,806
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 333,277 471,439 615,922 488,447 751,806
4. Cost of goods sold 311,104 477,907 666,724 520,396 742,169
5. Gross profit (3)-(4) 22,173 -6,467 -50,802 -31,949 9,637
6. Revenue of financial operations 8,588 8,018 2,244 7,603 -6,880
7. Financial expense 180,026 145,682 149,770 206,456 146,502
-In which: Loan interest expenses 214,503 145,345 175,803 169,485 172,499
8. Profit or loss from joint ventures, associated companies 0 0
9. Cost of sales 1,943 3,651 5,222 3,490 147
10. Enterprise administration expenses 13,977 55,190 50,494 45,112 -78,503
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -165,184 -202,973 -254,044 -279,404 -65,389
12. Other income 607,835 7,034 1,668 2,028 1,086
13. Other expenses 756,179 28,961 28,081 8,849 135,603
14. Other profit (12)-(13) -148,343 -21,927 -26,414 -6,821 -134,517
15. Total accounting profit before tax (11)+(14) -313,527 -224,900 -280,458 -286,225 -199,906
16. Costs of current corporate income tax 0 236 -236 0
17. Costs of deferred corporate income tax 14 14 42
18. Costs of corporate income tax (16)+(17) 14 250 -236 42
19. Profit after corporate income tax (15)-(18) -313,541 -225,150 -280,222 -286,225 -199,948
20. Interest after tax of shareholders who not control -825 -249 -233 -406 -386
21. Profit after tax of parent company shareholders (19)-(20) -312,716 -224,902 -279,989 -285,819 -199,562
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)