Unit: 1.000.000đ
  Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
1. Total business operating revenue 615,922 488,447 751,806 1,029,113 461,748
2. Deductions of revenue 0
3. Net revenues (1)-(2) 615,922 488,447 751,806 1,029,113 461,748
4. Cost of goods sold 666,724 520,396 742,169 969,354 413,091
5. Gross profit (3)-(4) -50,802 -31,949 9,637 59,759 48,657
6. Revenue of financial operations 2,244 7,603 -6,880 94 412
7. Financial expense 149,770 206,456 146,502 175,754 165,335
-In which: Loan interest expenses 175,803 169,485 172,499 158,869 163,429
8. Profit or loss from joint ventures, associated companies 0
9. Cost of sales 5,222 3,490 147 379 457
10. Enterprise administration expenses 50,494 45,112 -78,503 47,121 -12,227
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -254,044 -279,404 -65,389 -163,401 -104,497
12. Other income 1,668 2,028 1,086 10,728 25,130
13. Other expenses 28,081 8,849 135,603 5,528 90,948
14. Other profit (12)-(13) -26,414 -6,821 -134,517 5,200 -65,818
15. Total accounting profit before tax (11)+(14) -280,458 -286,225 -199,906 -158,201 -170,315
16. Costs of current corporate income tax -236 0 1,148
17. Costs of deferred corporate income tax 42 14 14
18. Costs of corporate income tax (16)+(17) -236 42 1,162 14
19. Profit after corporate income tax (15)-(18) -280,222 -286,225 -199,948 -159,363 -170,329
20. Interest after tax of shareholders who not control -233 -406 -386 -67 -97
21. Profit after tax of parent company shareholders (19)-(20) -279,989 -285,819 -199,562 -159,296 -170,232
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)